Clarification of Answer by
richard-ga
on
04 Feb 2006 09:42 PST
100,000 borrowed
6% rate =0.5% monthly
15 years = 180 months
$843.86 monthly payment
owe int paid paydown
1 100,000 500 $844 $344
2 99,656 498 844 346
3 99,311 497 844 347
4 98,963 495 844 349
5 98,614 493 844 351
6 98,263 491 844 353
7 97,911 490 844 354
8 97,557 488 844 356
9 97,201 486 844 358
10 96,843 484 844 360
11 96,483 482 844 361
12 96,122 481 844 363
13 95,758 479 844 365
14 95,393 477 844 367
15 95,026 475 844 369
16 94,658 473 844 371
17 94,287 471 844 372
18 93,915 470 844 374
19 93,540 468 844 376
20 93,164 466 844 378
21 92,786 464 844 380
22 92,406 462 844 382
23 92,024 460 844 384
24 91,641 458 844 386
25 91,255 456 844 388
26 90,867 454 844 390
27 90,478 452 844 391
28 90,086 450 844 393
29 89,693 448 844 395
30 89,298 446 844 397
31 88,900 445 844 399
32 88,501 443 844 401
33 88,100 440 844 403
34 87,696 438 844 405
35 87,291 436 844 407
36 86,883 434 844 409
37 86,474 432 844 411
38 86,063 430 844 414
39 85,649 428 844 416
40 85,233 426 844 418
41 84,816 424 844 420
42 84,396 422 844 422
43 83,974 420 844 424
44 83,550 418 844 426
45 83,124 416 844 428
46 82,696 413 844 430
47 82,265 411 844 433
48 81,833 409 844 435
49 81,398 407 844 437
50 80,961 405 844 439
51 80,522 403 844 441
52 80,081 400 844 443
53 79,637 398 844 446
54 79,192 396 844 448
55 78,744 394 844 450
56 78,294 391 844 452
57 77,841 389 844 455
58 77,387 387 844 457
59 76,930 385 844 459
60 76,471 382 844 462
61 76,009 380 844 464
62 75,545 378 844 466
63 75,079 375 844 468
64 74,611 373 844 471
65 74,140 371 844 473
66 73,667 368 844 476
67 73,191 366 844 478
68 72,713 364 844 480
69 72,233 361 844 483
70 71,750 359 844 485
71 71,265 356 844 488
72 70,778 354 844 490
73 70,288 351 844 492
74 69,795 349 844 495
75 69,300 347 844 497
76 68,803 344 844 500
77 68,303 342 844 502
78 67,801 339 844 505
79 67,296 336 844 507
80 66,789 334 844 510
81 66,279 331 844 512
82 65,766 329 844 515
83 65,251 326 844 518
84 64,734 324 844 520
85 64,213 321 844 523
86 63,691 318 844 525
87 63,165 316 844 528
88 62,637 313 844 531
89 62,107 311 844 533
90 61,573 308 844 536
91 61,037 305 844 539
92 60,499 302 844 541
93 59,957 300 844 544
94 59,413 297 844 547
95 58,866 294 844 550
96 58,317 292 844 552
97 57,765 289 844 555
98 57,210 286 844 558
99 56,652 283 844 561
100 56,091 280 844 563
101 55,528 278 844 566
102 54,962 275 844 569
103 54,392 272 844 572
104 53,821 269 844 575
105 53,246 266 844 578
106 52,668 263 844 581
107 52,088 260 844 583
108 51,504 258 844 586
109 50,918 255 844 589
110 50,329 252 844 592
111 49,736 249 844 595
112 49,141 246 844 598
113 48,543 243 844 601
114 47,942 240 844 604
115 47,338 237 844 607
116 46,731 234 844 610
117 46,120 231 844 613
118 45,507 228 844 616
119 44,891 224 844 619
120 44,271 221 844 622
121 43,649 218 844 626
122 43,023 215 844 629
123 42,395 212 844 632
124 41,763 209 844 635
125 41,128 206 844 638
126 40,489 202 844 641
127 39,848 199 844 645
128 39,203 196 844 648
129 38,556 193 844 651
130 37,905 190 844 654
131 37,250 186 844 658
132 36,593 183 844 661
133 35,932 180 844 664
134 35,267 176 844 668
135 34,600 173 844 671
136 33,929 170 844 674
137 33,255 166 844 678
138 32,577 163 844 681
139 31,896 159 844 684
140 31,212 156 844 688
141 30,524 153 844 691
142 29,833 149 844 695
143 29,138 146 844 698
144 28,440 142 844 702
145 27,738 139 844 705
146 27,033 135 844 709
147 26,325 132 844 712
148 25,612 128 844 716
149 24,897 124 844 719
150 24,177 121 844 723
151 23,454 117 844 727
152 22,728 114 844 730
153 21,997 110 844 734
154 21,264 106 844 738
155 20,526 103 844 741
156 19,785 99 844 745
157 19,040 95 844 749
158 18,291 91 844 752
159 17,539 88 844 756
160 16,783 84 844 760
161 16,023 80 844 764
162 15,259 76 844 768
163 14,491 72 844 771
164 13,720 69 844 775
165 12,945 65 844 779
166 12,166 61 844 783
167 11,383 57 844 787
168 10,596 53 844 791
169 9,805 49 844 795
170 9,010 45 844 799
171 8,211 41 844 803
172 7,408 37 844 807
173 6,601 33 844 811
174 5,791 29 844 815
175 4,976 25 844 819
176 4,157 21 844 823
177 3,334 17 844 827
178 2,506 13 844 831
179 1,675 8 844 835
180 840 4 844 840