Scribd Logo
Hochladen

Willkommen bei Scribd!

  • Mortgage Calculation Table

    Hochgeladen von

    Pankit Kedia
    10 Ansichten3 Seiten
    The document summarizes the details of a mortgage for a $95,000 house with a $2,000 down payment and 20-year term. It shows the monthly payment is $821.85, with portions going towards principal and interest over time. The total amount paid is $197,244.23, which is $104,244.23 more than the amount borrowed due to interest. Tables further break down the principal and interest amounts paid over different time periods throughout the mortgage.

    Originalbeschreibung:

    emi calculator

    Originaltitel

    Emi Calculation

    Copyright

    © Attribution Non-Commercial (BY-NC)

    Verfügbare Formate

    XLSX, PDF, TXT oder online auf Scribd lesen

    Stufen Sie dieses Dokument als nützlich ein?

    Sind diese Inhalte unangemessen?

    Dieses Dokument melden
    The document summarizes the details of a mortgage for a $95,000 house with a $2,000 down payment and 20-year term. It shows the monthly payment is $821.85, with portions going towards principal and interest over time. The total amount paid is $197,244.23, which is $104,244.23 more than the amount borrowed due to interest. Tables further break down the principal and interest amounts paid over different time periods throughout the mortgage.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Als XLSX, PDF, TXT herunterladen oder online auf Scribd lesen
    Markieren Sie unangemessene Inhalte
    10 Ansichten3 Seiten

    Mortgage Calculation Table

    Hochgeladen von

    Pankit Kedia
    The document summarizes the details of a mortgage for a $95,000 house with a $2,000 down payment and 20-year term. It shows the monthly payment is $821.85, with portions going towards principal and interest over time. The total amount paid is $197,244.23, which is $104,244.23 more than the amount borrowed due to interest. Tables further break down the principal and interest amounts paid over different time periods throughout the mortgage.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Als XLSX, PDF, TXT herunterladen oder online auf Scribd lesen
    Markieren Sie unangemessene Inhalte
    von 3

    MORTGAG

    PROBLEM STATEMENT
    House Price
    Down Payment
    Amount Borrowed

    $
    $
    $

    EMI CALCULATION
    Monthly Payments
    Total Amount Paid
    Excess Amount Paid

    ($821.85)
    ($197,244.23)
    ($104,244.23)

    Breakdown of Payment
    Payment Period
    Principal Paid
    Interest Paid

    240
    ($143.73)
    ($678.13)

    At the beginning - 1st Month


    5th Month
    12th Month
    24th Month
    36th Month
    48th Month
    60th Month
    72nd Month
    84th Month
    96th Month
    108th Month
    120th Month
    132nd Month
    144th Month
    156th Month
    168th Month
    180th Month
    192nd Month
    204th Month
    216th Month
    228th Month
    240th Month

    Principal Paid
    ($143.73)
    ($147.96)
    ($155.68)
    ($169.87)
    ($185.34)
    ($202.22)
    ($220.65)
    ($240.75)
    ($262.68)
    ($286.60)
    ($312.71)
    #NUM!
    ($815.90)
    #NUM!
    #NUM!
    #NUM!
    #NUM!
    #NUM!
    #NUM!
    #NUM!
    #NUM!
    #NUM!

    Interest Paid
    ($678.13)
    ($673.89)
    ($666.17)
    ($651.99)
    ($636.51)
    ($619.63)
    ($601.21)
    ($581.11)
    ($559.18)
    ($535.25)
    #NUM!
    #NUM!
    #NUM!
    #NUM!
    #NUM!
    #NUM!
    #NUM!
    #NUM!
    #NUM!
    #NUM!
    #NUM!
    #NUM!

    Total
    ($821.85)
    ($821.85)
    ($821.85)
    ($821.85)
    ($821.85)
    ($821.85)
    ($821.85)
    ($821.85)
    ($821.85)
    ($821.85)
    #NUM!
    #NUM!
    #NUM!
    #NUM!
    #NUM!
    #NUM!
    #NUM!
    #NUM!
    #NUM!
    #NUM!
    #NUM!
    #NUM!

    95,000.00
    2,000.00
    93,000.00

    Interest Rate
    Years
    Payment Periods

    MORTGAGE CALCULATION TABLE

    0.0875
    20
    240 months

    Future Value
    Present Value
    IRR
    Instalment
    Payment Period

    Use PPMT
    Use IPMt

    Amt Borrowed

    Interest Rate

    ($821.85)
    91000
    92000
    93000
    94000
    95000
    96000
    97000
    98000
    99000

    ($821.85)
    0.08
    0.0825
    0.085
    0.0875
    0.09
    0.0925
    0.095
    0.0975
    0.1

    $531,790.77
    ($93,000.00)

    240

    60
    -1877.988176
    -1898.625409
    -1919.262642
    -1939.899874
    -1960.537107
    -1981.17434
    -2001.811573
    -2022.448805
    -2043.086038

    No of Periods
    120
    180
    -1140.473429 -909.498272
    -1153.006104 -919.492759
    -1165.538779 -929.487245
    -1178.071454 -939.481732
    -1190.604129 -949.476218
    -1203.136804 -959.470705
    -1215.669479 -969.465191
    -1228.202154 -979.459678
    -1240.734829 -989.454164

    240
    -804.177
    -813.014
    -821.851
    -830.688
    -839.525
    -848.362
    -857.199
    -866.036
    -874.874

    300
    -748.151
    -756.372
    -764.594
    -772.815
    -781.036
    -789.258
    -797.479
    -805.701
    -813.922

    60
    -1885.704669
    -1896.851405
    -1908.037413
    -1919.262642
    -1930.527036
    -1941.830541
    -1953.173102
    -1964.55466
    -1975.975158

    No of Periods
    120
    180
    -1128.346628 -888.756438
    -1140.669413 -902.230533
    -1153.066907 -915.807789
    -1165.538779 -929.487245
    -1178.084696 -943.267923
    -1190.704314 -957.14883
    -1203.397285 -971.128955
    -1216.163252 -985.207277
    -1229.001853 -999.382759

    240
    -777.889
    -792.421
    -807.076
    -821.851
    -836.745
    -851.756
    -866.882
    -882.121
    -897.47

    300
    -717.789
    -733.259
    -748.861
    -764.594
    -780.453
    -796.435
    -812.538
    -828.758
    -845.092

    5
    12
    24
    36
    48
    60
    72
    84
    96

    Das könnte Ihnen auch gefallen