THE MORTGAGE PROFESSOR'S AMORTIZATION WORKSHEET

ENTER
Interest Rate -- for 6%, enter .06
Term -- enter number of months
Loan Amount -- for $200,000 enter 200000
Monthly

Payment is calculated for you

Copyright Jack Guttentag 2003

Pd.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38

Monthly
Payment Interest Principal
$1,607.76 $875.00 $732.76
$1,607.76 $871.79 $735.97
$1,607.76 $868.57 $739.19
$1,607.76 $865.34 $742.42
$1,607.76 $862.09 $745.67
$1,607.76 $858.83 $748.93
$1,607.76 $855.55 $752.21
$1,607.76 $852.26 $755.50
$1,607.76 $848.96 $758.80
$1,607.76 $845.64 $762.12
$1,607.76 $842.30 $765.46
$1,607.76 $838.95 $768.81
$1,607.76 $835.59 $772.17
$1,607.76 $832.21 $775.55
$1,607.76 $828.82 $778.94
$1,607.76 $825.41 $782.35
$1,607.76 $821.99 $785.77
$1,607.76 $818.55 $789.21
$1,607.76 $815.10 $792.66
$1,607.76 $811.63 $796.13
$1,607.76 $808.15 $799.61
$1,607.76 $804.65 $803.11
$1,607.76 $801.14 $806.62
$1,607.76 $797.61 $810.15
$1,607.76 $794.06 $813.70
$1,607.76 $790.50 $817.26
$1,607.76 $786.93 $820.83
$1,607.76 $783.34 $824.42
$1,607.76 $779.73 $828.03
$1,607.76 $776.11 $831.65
$1,607.76 $772.47 $835.29
$1,607.76 $768.81 $838.95
$1,607.76 $765.14 $842.62
$1,607.76 $761.46 $846.30
$1,607.76 $757.75 $850.01
$1,607.76 $754.03 $853.73
$1,607.76 $750.30 $857.46
$1,607.76 $746.55 $861.21

ENTER
EXTRA
PAYMENTS
HERE

5.250%
180
$200,000
$1,607.755

$1,607.76

Current Loan
Balance
$199,267.24
$198,531.27
$197,792.09
$197,049.67
$196,304.00
$195,555.07
$194,802.86
$194,047.37
$193,288.56
$192,526.44
$191,760.99
$190,992.18
$190,220.01
$189,444.46
$188,665.52
$187,883.17
$187,097.40
$186,308.19
$185,515.53
$184,719.40
$183,919.79
$183,116.68
$182,310.05
$181,499.90
$180,686.20
$179,868.95
$179,048.11
$178,223.69
$177,395.66
$176,564.00
$175,728.71
$174,889.76
$174,047.15
$173,200.84
$172,350.84
$171,497.11
$170,639.65
$169,778.44

Total
Interest
$875.00
$1,746.79
$2,615.37
$3,480.71
$4,342.80
$5,201.63
$6,057.18
$6,909.45
$7,758.40
$8,604.04
$9,446.35
$10,285.30
$11,120.89
$11,953.10
$12,781.92
$13,607.33
$14,429.32
$15,247.87
$16,062.97
$16,874.60
$17,682.75
$18,487.40
$19,288.53
$20,086.14
$20,880.20
$21,670.71
$22,457.63
$23,240.97
$24,020.70
$24,796.80
$25,569.27
$26,338.08
$27,103.23
$27,864.68
$28,622.44
$29,376.47
$30,126.77
$30,873.32

39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89

$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76

$742.78
$739.00
$735.20
$731.38
$727.54
$723.69
$719.83
$715.94
$712.04
$708.12
$704.18
$700.23
$696.26
$692.27
$688.27
$684.24
$680.20
$676.15
$672.07
$667.98
$663.87
$659.74
$655.59
$651.42
$647.24
$643.04
$638.82
$634.58
$630.32
$626.04
$621.75
$617.43
$613.10
$608.75
$604.38
$599.99
$595.58
$591.15
$586.70
$582.24
$577.75
$573.24
$568.72
$564.17
$559.61
$555.02
$550.41
$545.79
$541.14
$536.48
$531.79

$864.98
$868.76
$872.56
$876.38
$880.22
$884.07
$887.93
$891.82
$895.72
$899.64
$903.58
$907.53
$911.50
$915.49
$919.49
$923.52
$927.56
$931.61
$935.69
$939.78
$943.89
$948.02
$952.17
$956.34
$960.52
$964.72
$968.94
$973.18
$977.44
$981.72
$986.01
$990.33
$994.66
$999.01
$1,003.38
$1,007.77
$1,012.18
$1,016.61
$1,021.06
$1,025.52
$1,030.01
$1,034.52
$1,039.04
$1,043.59
$1,048.15
$1,052.74
$1,057.35
$1,061.97
$1,066.62
$1,071.28
$1,075.97

$168,913.46
$168,044.70
$167,172.13
$166,295.75
$165,415.53
$164,531.47
$163,643.53
$162,751.71
$161,855.99
$160,956.35
$160,052.77
$159,145.25
$158,233.75
$157,318.26
$156,398.77
$155,475.25
$154,547.69
$153,616.08
$152,680.39
$151,740.61
$150,796.71
$149,848.69
$148,896.52
$147,940.18
$146,979.66
$146,014.93
$145,045.99
$144,072.80
$143,095.36
$142,113.65
$141,127.63
$140,137.31
$139,142.65
$138,143.64
$137,140.25
$136,132.48
$135,120.30
$134,103.69
$133,082.64
$132,057.11
$131,027.10
$129,992.59
$128,953.55
$127,909.96
$126,861.80
$125,809.06
$124,751.72
$123,689.75
$122,623.13
$121,551.85
$120,475.87

$31,616.10
$32,355.10
$33,090.29
$33,821.67
$34,549.21
$35,272.91
$35,992.73
$36,708.67
$37,420.71
$38,128.83
$38,833.01
$39,533.25
$40,229.51
$40,921.78
$41,610.05
$42,294.29
$42,974.49
$43,650.64
$44,322.71
$44,990.69
$45,654.55
$46,314.29
$46,969.88
$47,621.30
$48,268.54
$48,911.57
$49,550.39
$50,184.96
$50,815.28
$51,441.33
$52,063.07
$52,680.51
$53,293.61
$53,902.36
$54,506.73
$55,106.72
$55,702.30
$56,293.45
$56,880.16
$57,462.39
$58,040.14
$58,613.39
$59,182.11
$59,746.28
$60,305.88
$60,860.90
$61,411.32
$61,957.11
$62,498.25
$63,034.73
$63,566.51

90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140

$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76

$527.08
$522.35
$517.61
$512.84
$508.05
$503.23
$498.40
$493.55
$488.67
$483.78
$478.86
$473.92
$468.96
$463.98
$458.97
$453.95
$448.90
$443.83
$438.74
$433.62
$428.49
$423.33
$418.15
$412.94
$407.71
$402.46
$397.19
$391.89
$386.58
$381.23
$375.87
$370.48
$365.06
$359.63
$354.17
$348.68
$343.17
$337.64
$332.08
$326.50
$320.90
$315.27
$309.61
$303.93
$298.23
$292.50
$286.75
$280.97
$275.16
$269.33
$263.48

$1,080.68
$1,085.41
$1,090.15
$1,094.92
$1,099.71
$1,104.53
$1,109.36
$1,114.21
$1,119.09
$1,123.98
$1,128.90
$1,133.84
$1,138.80
$1,143.78
$1,148.79
$1,153.81
$1,158.86
$1,163.93
$1,169.02
$1,174.14
$1,179.27
$1,184.43
$1,189.61
$1,194.82
$1,200.05
$1,205.30
$1,210.57
$1,215.87
$1,221.18
$1,226.53
$1,231.89
$1,237.28
$1,242.70
$1,248.13
$1,253.59
$1,259.08
$1,264.59
$1,270.12
$1,275.68
$1,281.26
$1,286.86
$1,292.49
$1,298.15
$1,303.83
$1,309.53
$1,315.26
$1,321.01
$1,326.79
$1,332.60
$1,338.43
$1,344.28

$119,395.20
$118,309.79
$117,219.64
$116,124.71
$115,025.00
$113,920.47
$112,811.11
$111,696.90
$110,577.82
$109,453.83
$108,324.94
$107,191.10
$106,052.30
$104,908.52
$103,759.73
$102,605.92
$101,447.06
$100,283.13
$99,114.11
$97,939.97
$96,760.70
$95,576.27
$94,386.66
$93,191.84
$91,991.79
$90,786.50
$89,575.93
$88,360.06
$87,138.88
$85,912.35
$84,680.46
$83,443.17
$82,200.48
$80,952.34
$79,698.75
$78,439.67
$77,175.09
$75,904.97
$74,629.29
$73,348.03
$72,061.17
$70,768.68
$69,470.53
$68,166.71
$66,857.18
$65,541.92
$64,220.90
$62,894.11
$61,561.51
$60,223.08
$58,878.80

$64,093.60
$64,615.95
$65,133.56
$65,646.39
$66,154.44
$66,657.67
$67,156.07
$67,649.62
$68,138.30
$68,622.07
$69,100.94
$69,574.86
$70,043.82
$70,507.80
$70,966.77
$71,420.72
$71,869.62
$72,313.45
$72,752.19
$73,185.81
$73,614.30
$74,037.63
$74,455.78
$74,868.72
$75,276.43
$75,678.90
$76,076.09
$76,467.98
$76,854.56
$77,235.79
$77,611.66
$77,982.13
$78,347.20
$78,706.82
$79,060.99
$79,409.67
$79,752.85
$80,090.49
$80,422.57
$80,749.07
$81,069.97
$81,385.24
$81,694.85
$81,998.79
$82,297.02
$82,589.52
$82,876.26
$83,157.23
$83,432.39
$83,701.72
$83,965.20

141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191

$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$1,607.76
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$257.59
$251.69
$245.75
$239.80
$233.81
$227.80
$221.76
$215.70
$209.61
$203.49
$197.35
$191.18
$184.98
$178.76
$172.50
$166.22
$159.92
$153.58
$147.22
$140.83
$134.41
$127.97
$121.49
$114.99
$108.46
$101.90
$95.31
$88.70
$82.05
$75.38
$68.67
$61.94
$55.17
$48.38
$41.56
$34.71
$27.83
$20.91
$13.97
$7.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$1,350.17
$1,356.07
$1,362.01
$1,367.96
$1,373.95
$1,379.96
$1,386.00
$1,392.06
$1,398.15
$1,404.27
$1,410.41
$1,416.58
$1,422.78
$1,429.00
$1,435.26
$1,441.54
$1,447.84
$1,454.18
$1,460.54
$1,466.93
$1,473.35
$1,479.79
$1,486.27
$1,492.77
$1,499.30
$1,505.86
$1,512.45
$1,519.06
$1,525.71
$1,532.38
$1,539.09
$1,545.82
$1,552.59
$1,559.38
$1,566.20
$1,573.05
$1,579.93
$1,586.85
$1,593.79
$1,599.52
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$57,528.63
$56,172.56
$54,810.56
$53,442.59
$52,068.64
$50,688.68
$49,302.69
$47,910.63
$46,512.47
$45,108.21
$43,697.79
$42,281.21
$40,858.43
$39,429.43
$37,994.17
$36,552.64
$35,104.79
$33,650.62
$32,190.08
$30,723.15
$29,249.81
$27,770.01
$26,283.75
$24,790.98
$23,291.68
$21,785.82
$20,273.37
$18,754.31
$17,228.60
$15,696.21
$14,157.12
$12,611.30
$11,058.72
$9,499.34
$7,933.14
$6,360.09
$4,780.15
$3,193.30
$1,599.52
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$84,222.79
$84,474.48
$84,720.24
$84,960.03
$85,193.84
$85,421.64
$85,643.41
$85,859.11
$86,068.71
$86,272.21
$86,469.55
$86,660.73
$86,845.71
$87,024.47
$87,196.97
$87,363.20
$87,523.11
$87,676.70
$87,823.92
$87,964.75
$88,099.17
$88,227.13
$88,348.63
$88,463.62
$88,572.08
$88,673.98
$88,769.29
$88,857.99
$88,940.04
$89,015.41
$89,084.08
$89,146.02
$89,201.20
$89,249.58
$89,291.14
$89,325.85
$89,353.67
$89,374.58
$89,388.56
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55

192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55

243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55

294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55

345
346
347
348
349
350
351
352
353
354
355
356
357
358
359
360

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55
$89,395.55

P+I
Taxes
Insurance
PITI
Annual income
Monthly Income
Housing/Income

48037
38425
9612

$1,607.76
$460.00
$35.00
$2,102.76
76,400.00
6,366.67
33%

31200
31200
7800
6700
23400 24,500.00