Loan Data

Original Principal $ 200,000

Loan Term (Years) 30
Annual Interest Rate 6.75%
Payments per Year 12
Payment $1,297.20

Month Payment Interest Principal Balance

0 200,000.00
1 1,297.20 1,125.00 172.20 199,827.80
2 1,297.20 1,124.03 173.16 199,654.64
3 1,297.20 1,123.06 174.14 199,480.50
4 1,297.20 1,122.08 175.12 199,305.38
5 1,297.20 1,121.09 176.10 199,129.28
6 1,297.20 1,120.10 177.09 198,952.18
7 1,297.20 1,119.11 178.09 198,774.09
8 1,297.20 1,118.10 179.09 198,595.00
9 1,297.20 1,117.10 180.10 198,414.90
10 1,297.20 1,116.08 181.11 198,233.79
11 1,297.20 1,115.07 182.13 198,051.66
12 1,297.20 1,114.04 183.16 197,868.50
13 1,297.20 1,113.01 184.19 197,684.32
14 1,297.20 1,111.97 185.22 197,499.10
15 1,297.20 1,110.93 186.26 197,312.83
16 1,297.20 1,109.88 187.31 197,125.52
17 1,297.20 1,108.83 188.37 196,937.16
18 1,297.20 1,107.77 189.42 196,747.73
19 1,297.20 1,106.71 190.49 196,557.24
20 1,297.20 1,105.63 191.56 196,365.68
21 1,297.20 1,104.56 192.64 196,173.04
22 1,297.20 1,103.47 193.72 195,979.32
23 1,297.20 1,102.38 194.81 195,784.50
24 1,297.20 1,101.29 195.91 195,588.60
25 1,297.20 1,100.19 197.01 195,391.59
26 1,297.20 1,099.08 198.12 195,193.47
27 1,297.20 1,097.96 199.23 194,994.23
28 1,297.20 1,096.84 200.35 194,793.88
29 1,297.20 1,095.72 201.48 194,592.40
30 1,297.20 1,094.58 202.61 194,389.79
31 1,297.20 1,093.44 203.75 194,186.03
32 1,297.20 1,092.30 204.90 193,981.13
33 1,297.20 1,091.14 206.05 193,775.08
34 1,297.20 1,089.98 207.21 193,567.87
35 1,297.20 1,088.82 208.38 193,359.49
36 1,297.20 1,087.65 209.55 193,149.94
37 1,297.20 1,086.47 210.73 192,939.22
38 1,297.20 1,085.28 211.91 192,727.30
39 1,297.20 1,084.09 213.11 192,514.20
40 1,297.20 1,082.89 214.30 192,299.89
41 1,297.20 1,081.69 215.51 192,084.38
42 1,297.20 1,080.47 216.72 191,867.66
43 1,297.20 1,079.26 217.94 191,649.72
44 1,297.20 1,078.03 219.17 191,430.56
45 1,297.20 1,076.80 220.40 191,210.16
46 1,297.20 1,075.56 221.64 190,988.52
47 1,297.20 1,074.31 222.89 190,765.63
48 1,297.20 1,073.06 224.14 190,541.49
49 1,297.20 1,071.80 225.40 190,316.09
50 1,297.20 1,070.53 226.67 190,089.42
51 1,297.20 1,069.25 227.94 189,861.48
52 1,297.20 1,067.97 229.23 189,632.25
53 1,297.20 1,066.68 230.51 189,401.74
54 1,297.20 1,065.38 231.81 189,169.93
55 1,297.20 1,064.08 233.12 188,936.81
56 1,297.20 1,062.77 234.43 188,702.39
57 1,297.20 1,061.45 235.75 188,466.64
58 1,297.20 1,060.12 237.07 188,229.57
59 1,297.20 1,058.79 238.40 187,991.16
60 1,297.20 1,057.45 239.75 187,751.42
61 1,297.20 1,056.10 241.09 187,510.32
62 1,297.20 1,054.75 242.45 187,267.87
63 1,297.20 1,053.38 243.81 187,024.06
64 1,297.20 1,052.01 245.19 186,778.87
65 1,297.20 1,050.63 246.57 186,532.31
66 1,297.20 1,049.24 247.95 186,284.36
67 1,297.20 1,047.85 249.35 186,035.01
68 1,297.20 1,046.45 250.75 185,784.26
69 1,297.20 1,045.04 252.16 185,532.10
70 1,297.20 1,043.62 253.58 185,278.52
71 1,297.20 1,042.19 255.00 185,023.52
72 1,297.20 1,040.76 256.44 184,767.08
73 1,297.20 1,039.31 257.88 184,509.20
74 1,297.20 1,037.86 259.33 184,249.87
75 1,297.20 1,036.41 260.79 183,989.08
76 1,297.20 1,034.94 262.26 183,726.82
77 1,297.20 1,033.46 263.73 183,463.09
 78 1,297.20 1,031.98 265.22 183,197.87
79 1,297.20 1,030.49 266.71 182,931.16
80 1,297.20 1,028.99 268.21 182,662.95
81 1,297.20 1,027.48 269.72 182,393.24
82 1,297.20 1,025.96 271.23 182,122.00
83 1,297.20 1,024.44 272.76 181,849.24
84 1,297.20 1,022.90 274.29 181,574.95
85 1,297.20 1,021.36 275.84 181,299.11
86 1,297.20 1,019.81 277.39 181,021.72
87 1,297.20 1,018.25 278.95 180,742.77
88 1,297.20 1,016.68 280.52 180,462.25
89 1,297.20 1,015.10 282.10 180,180.16
90 1,297.20 1,013.51 283.68 179,896.47
91 1,297.20 1,011.92 285.28 179,611.20
92 1,297.20 1,010.31 286.88 179,324.31
93 1,297.20 1,008.70 288.50 179,035.82
94 1,297.20 1,007.08 290.12 178,745.70
95 1,297.20 1,005.44 291.75 178,453.94
96 1,297.20 1,003.80 293.39 178,160.55
97 1,297.20 1,002.15 295.04 177,865.51
98 1,297.20 1,000.49 296.70 177,568.81
99 1,297.20 998.82 298.37 177,270.43
100 1,297.20 997.15 300.05 176,970.38
101 1,297.20 995.46 301.74 176,668.65
102 1,297.20 993.76 303.44 176,365.21
103 1,297.20 992.05 305.14 176,060.07
104 1,297.20 990.34 306.86 175,753.21
105 1,297.20 988.61 308.58 175,444.63
106 1,297.20 986.88 310.32 175,134.31
107 1,297.20 985.13 312.07 174,822.24
108 1,297.20 983.38 313.82 174,508.42
109 1,297.20 981.61 315.59 174,192.83
110 1,297.20 979.83 317.36 173,875.47
111 1,297.20 978.05 319.15 173,556.33
112 1,297.20 976.25 320.94 173,235.38
113 1,297.20 974.45 322.75 172,912.64
114 1,297.20 972.63 324.56 172,588.07
115 1,297.20 970.81 326.39 172,261.69
116 1,297.20 968.97 328.22 171,933.46
117 1,297.20 967.13 330.07 171,603.39
118 1,297.20 965.27 331.93 171,271.46
119 1,297.20 963.40 333.79 170,937.67
120 1,297.20 961.52 335.67 170,602.00
121 1,297.20 959.64 337.56 170,264.44
122 1,297.20 957.74 339.46 169,924.98
123 1,297.20 955.83 341.37 169,583.61
124 1,297.20 953.91 343.29 169,240.32
125 1,297.20 951.98 345.22 168,895.10
126 1,297.20 950.03 347.16 168,547.94
127 1,297.20 948.08 349.11 168,198.83
128 1,297.20 946.12 351.08 167,847.75
129 1,297.20 944.14 353.05 167,494.70
130 1,297.20 942.16 355.04 167,139.66
131 1,297.20 940.16 357.04 166,782.62
132 1,297.20 938.15 359.04 166,423.58
133 1,297.20 936.13 361.06 166,062.52
134 1,297.20 934.10 363.09 165,699.42
135 1,297.20 932.06 365.14 165,334.28
136 1,297.20 930.01 367.19 164,967.09
137 1,297.20 927.94 369.26 164,597.84
138 1,297.20 925.86 371.33 164,226.50
139 1,297.20 923.77 373.42 163,853.08
140 1,297.20 921.67 375.52 163,477.56
141 1,297.20 919.56 377.63 163,099.92
142 1,297.20 917.44 379.76 162,720.17
143 1,297.20 915.30 381.90 162,338.27
144 1,297.20 913.15 384.04 161,954.23
145 1,297.20 910.99 386.20 161,568.02
146 1,297.20 908.82 388.38 161,179.65
147 1,297.20 906.64 390.56 160,789.09
148 1,297.20 904.44 392.76 160,396.33
149 1,297.20 902.23 394.97 160,001.36
150 1,297.20 900.01 397.19 159,604.17
151 1,297.20 897.77 399.42 159,204.75
152 1,297.20 895.53 401.67 158,803.08
153 1,297.20 893.27 403.93 158,399.15
154 1,297.20 891.00 406.20 157,992.95
155 1,297.20 888.71 408.49 157,584.47
156 1,297.20 886.41 410.78 157,173.68
157 1,297.20 884.10 413.09 156,760.59
158 1,297.20 881.78 415.42 156,345.17
159 1,297.20 879.44 417.75 155,927.42
160 1,297.20 877.09 420.10 155,507.31
161 1,297.20 874.73 422.47 155,084.84
162 1,297.20 872.35 424.84 154,660.00
163 1,297.20 869.96 427.23 154,232.77
164 1,297.20 867.56 429.64 153,803.13
165 1,297.20 865.14 432.05 153,371.08
166 1,297.20 862.71 434.48 152,936.59
167 1,297.20 860.27 436.93 152,499.66
168 1,297.20 857.81 439.39 152,060.28
169 1,297.20 855.34 441.86 151,618.42
170 1,297.20 852.85 444.34 151,174.08
171 1,297.20 850.35 446.84 150,727.24
172 1,297.20 847.84 449.36 150,277.88
173 1,297.20 845.31 451.88 149,826.00
174 1,297.20 842.77 454.42 149,371.57
175 1,297.20 840.22 456.98 148,914.59
176 1,297.20 837.64 459.55 148,455.04
177 1,297.20 835.06 462.14 147,992.90
178 1,297.20 832.46 464.74 147,528.17
179 1,297.20 829.85 467.35 147,060.82
180 1,297.20 827.22 469.98 146,590.84
181 1,297.20 824.57 472.62 146,118.21
182 1,297.20 821.91 475.28 145,642.93
183 1,297.20 819.24 477.95 145,164.98
184 1,297.20 816.55 480.64 144,684.34
185 1,297.20 813.85 483.35 144,200.99
186 1,297.20 811.13 486.07 143,714.92
187 1,297.20 808.40 488.80 143,226.12
188 1,297.20 805.65 491.55 142,734.57
189 1,297.20 802.88 494.31 142,240.26
190 1,297.20 800.10 497.09 141,743.17
191 1,297.20 797.31 499.89 141,243.27
192 1,297.20 794.49 502.70 140,740.57
193 1,297.20 791.67 505.53 140,235.04
194 1,297.20 788.82 508.37 139,726.67
195 1,297.20 785.96 511.23 139,215.43
196 1,297.20 783.09 514.11 138,701.32
197 1,297.20 780.19 517.00 138,184.32
198 1,297.20 777.29 519.91 137,664.41
199 1,297.20 774.36 522.83 137,141.58
200 1,297.20 771.42 525.77 136,615.80
201 1,297.20 768.46 528.73 136,087.07
202 1,297.20 765.49 531.71 135,555.37
203 1,297.20 762.50 534.70 135,020.67
204 1,297.20 759.49 537.70 134,482.96
205 1,297.20 756.47 540.73 133,942.23
206 1,297.20 753.43 543.77 133,398.46
207 1,297.20 750.37 546.83 132,851.63
208 1,297.20 747.29 549.91 132,301.73
209 1,297.20 744.20 553.00 131,748.73
210 1,297.20 741.09 556.11 131,192.62
211 1,297.20 737.96 559.24 130,633.38
212 1,297.20 734.81 562.38 130,071.00
213 1,297.20 731.65 565.55 129,505.45
214 1,297.20 728.47 568.73 128,936.72
215 1,297.20 725.27 571.93 128,364.80
216 1,297.20 722.05 575.14 127,789.65
217 1,297.20 718.82 578.38 127,211.27
218 1,297.20 715.56 581.63 126,629.64
219 1,297.20 712.29 584.90 126,044.74
220 1,297.20 709.00 588.19 125,456.54
221 1,297.20 705.69 591.50 124,865.04
222 1,297.20 702.37 594.83 124,270.21
223 1,297.20 699.02 598.18 123,672.03
224 1,297.20 695.66 601.54 123,070.49
225 1,297.20 692.27 604.92 122,465.57
226 1,297.20 688.87 608.33 121,857.24
227 1,297.20 685.45 611.75 121,245.49
228 1,297.20 682.01 615.19 120,630.30
229 1,297.20 678.55 618.65 120,011.65
230 1,297.20 675.07 622.13 119,389.52
231 1,297.20 671.57 625.63 118,763.89
232 1,297.20 668.05 629.15 118,134.74
233 1,297.20 664.51 632.69 117,502.05
234 1,297.20 660.95 636.25 116,865.80
235 1,297.20 657.37 639.83 116,225.98
236 1,297.20 653.77 643.43 115,582.55
237 1,297.20 650.15 647.04 114,935.51
238 1,297.20 646.51 650.68 114,284.82
239 1,297.20 642.85 654.34 113,630.48
240 1,297.20 639.17 658.02 112,972.45
241 1,297.20 635.47 661.73 112,310.73
242 1,297.20 631.75 665.45 111,645.28
243 1,297.20 628.00 669.19 110,976.09
244 1,297.20 624.24 672.96 110,303.13
245 1,297.20 620.46 676.74 109,626.39
246 1,297.20 616.65 680.55 108,945.84
247 1,297.20 612.82 684.38 108,261.47
248 1,297.20 608.97 688.23 107,573.24
249 1,297.20 605.10 692.10 106,881.14
250 1,297.20 601.21 695.99 106,185.16
251 1,297.20 597.29 699.90 105,485.25
252 1,297.20 593.35 703.84 104,781.41
253 1,297.20 589.40 707.80 104,073.61
254 1,297.20 585.41 711.78 103,361.83
255 1,297.20 581.41 715.79 102,646.04
256 1,297.20 577.38 719.81 101,926.23
257 1,297.20 573.34 723.86 101,202.37
258 1,297.20 569.26 727.93 100,474.43
259 1,297.20 565.17 732.03 99,742.41
260 1,297.20 561.05 736.15 99,006.26
261 1,297.20 556.91 740.29 98,265.98
262 1,297.20 552.75 744.45 97,521.53
263 1,297.20 548.56 748.64 96,772.89
264 1,297.20 544.35 752.85 96,020.04
265 1,297.20 540.11 757.08 95,262.96
266 1,297.20 535.85 761.34 94,501.61
267 1,297.20 531.57 765.62 93,735.99
268 1,297.20 527.26 769.93 92,966.06
269 1,297.20 522.93 774.26 92,191.80
270 1,297.20 518.58 778.62 91,413.18
271 1,297.20 514.20 783.00 90,630.18
272 1,297.20 509.79 787.40 89,842.78
273 1,297.20 505.37 791.83 89,050.95
274 1,297.20 500.91 796.28 88,254.66
275 1,297.20 496.43 800.76 87,453.90
276 1,297.20 491.93 805.27 86,648.63
277 1,297.20 487.40 809.80 85,838.83
278 1,297.20 482.84 814.35 85,024.48
279 1,297.20 478.26 818.93 84,205.55
280 1,297.20 473.66 823.54 83,382.01
281 1,297.20 469.02 828.17 82,553.84
282 1,297.20 464.37 832.83 81,721.01
283 1,297.20 459.68 837.52 80,883.49
284 1,297.20 454.97 842.23 80,041.26
285 1,297.20 450.23 846.96 79,194.30
286 1,297.20 445.47 851.73 78,342.57
287 1,297.20 440.68 856.52 77,486.05
288 1,297.20 435.86 861.34 76,624.71
289 1,297.20 431.01 866.18 75,758.53
290 1,297.20 426.14 871.05 74,887.48
291 1,297.20 421.24 875.95 74,011.52
292 1,297.20 416.31 880.88 73,130.64
293 1,297.20 411.36 885.84 72,244.81
294 1,297.20 406.38 890.82 71,353.99
295 1,297.20 401.37 895.83 70,458.16
296 1,297.20 396.33 900.87 69,557.29
297 1,297.20 391.26 905.94 68,651.35
298 1,297.20 386.16 911.03 67,740.32
299 1,297.20 381.04 916.16 66,824.16
300 1,297.20 375.89 921.31 65,902.85
301 1,297.20 370.70 926.49 64,976.36
302 1,297.20 365.49 931.70 64,044.66
303 1,297.20 360.25 936.95 63,107.71
304 1,297.20 354.98 942.22 62,165.49
305 1,297.20 349.68 947.52 61,217.98
306 1,297.20 344.35 952.85 60,265.13
307 1,297.20 338.99 958.20 59,306.93
308 1,297.20 333.60 963.59 58,343.33
309 1,297.20 328.18 969.01 57,374.32
310 1,297.20 322.73 974.47 56,399.85
311 1,297.20 317.25 979.95 55,419.91
312 1,297.20 311.74 985.46 54,434.45
313 1,297.20 306.19 991.00 53,443.45
314 1,297.20 300.62 996.58 52,446.87
315 1,297.20 295.01 1,002.18 51,444.69
316 1,297.20 289.38 1,007.82 50,436.87
317 1,297.20 283.71 1,013.49 49,423.38
318 1,297.20 278.01 1,019.19 48,404.19
319 1,297.20 272.27 1,024.92 47,379.27
320 1,297.20 266.51 1,030.69 46,348.58
321 1,297.20 260.71 1,036.49 45,312.09
322 1,297.20 254.88 1,042.32 44,269.78
323 1,297.20 249.02 1,048.18 43,221.60
324 1,297.20 243.12 1,054.07 42,167.52
325 1,297.20 237.19 1,060.00 41,107.52
326 1,297.20 231.23 1,065.97 40,041.55
327 1,297.20 225.23 1,071.96 38,969.59
328 1,297.20 219.20 1,077.99 37,891.60
329 1,297.20 213.14 1,084.06 36,807.54
330 1,297.20 207.04 1,090.15 35,717.39
331 1,297.20 200.91 1,096.29 34,621.10
332 1,297.20 194.74 1,102.45 33,518.65
333 1,297.20 188.54 1,108.65 32,410.00
334 1,297.20 182.31 1,114.89 31,295.11
335 1,297.20 176.03 1,121.16 30,173.94
336 1,297.20 169.73 1,127.47 29,046.48
337 1,297.20 163.39 1,133.81 27,912.67
338 1,297.20 157.01 1,140.19 26,772.48
339 1,297.20 150.60 1,146.60 25,625.88
340 1,297.20 144.15 1,153.05 24,472.83
341 1,297.20 137.66 1,159.54 23,313.29
342 1,297.20 131.14 1,166.06 22,147.23
343 1,297.20 124.58 1,172.62 20,974.61
344 1,297.20 117.98 1,179.21 19,795.40
345 1,297.20 111.35 1,185.85 18,609.55
346 1,297.20 104.68 1,192.52 17,417.04
347 1,297.20 97.97 1,199.23 16,217.81
348 1,297.20 91.23 1,205.97 15,011.84
349 1,297.20 84.44 1,212.75 13,799.09
350 1,297.20 77.62 1,219.58 12,579.51
351 1,297.20 70.76 1,226.44 11,353.07
352 1,297.20 63.86 1,233.34 10,119.74
353 1,297.20 56.92 1,240.27 8,879.46
354 1,297.20 49.95 1,247.25 7,632.22
355 1,297.20 42.93 1,254.26 6,377.95
356 1,297.20 35.88 1,261.32 5,116.63
357 1,297.20 28.78 1,268.42 3,848.22
358 1,297.20 21.65 1,275.55 2,572.67
359 1,297.20 14.47 1,282.72 1,289.94
360 1,297.20 7.26 1,289.94 0.00
 Remaining Loan Balance
Month Balance
After Payment 12 = 197,868.50
12 0
250000 12 197868.5

Title
200000
Remaining L
Dollars

150000

100000

50000

0
0 60 120 180 240 300 360 420

Month

Change the chart by using the scroll bar

This workbook is Copyright 2005 - 2007 by
Timothy R. Mayes, Ph.D.

Please visit: http://www.tvmcalcs.com/

You are free to use and redistribute it as long as

this notice is kep intact. However, I retain all
rights to the worksheet.