Credit Card

College loans
Car Loan
Monthly Rent

(300)
(527.80)
(221.58)
(1,200)

Total Expenses

10000
12000
5000

###

Marty's Salary
Hall's Salary
Income Taxt
Monthly Take Home
Marty
Hall

3%
24
24

50,000
25,000
28%
TH M

After Tax Monthly take Home

TH AnnualTax
3000
36000
###
1500
18000 7,000.00

4500

Remaining amount after expenses###

15.99%
5.25
5.99

0
0

###
###
###
###

4%
4%
4%
4%

-20000
-20000
-20000
-20000

18
19
20
21

8%
8%
8%
8%

$40,516.33
$42,136.98
$43,822.46
$45,575.36

0
1
2
3

###
###
###
###
###

###

$319.28

D. Payment

14000
2520
16520
PMT
$1,326.92

r
0.01

n
12

Monthly
Mortgage
126000
Mortgage Rate
5%
Mortgage Terms
30
Monthly PMT
###

0
360

Month
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
39
40
41
42
43
44

(Principle )
126,000.00
125,848.60
125,696.57
125,543.90
125,390.60
125,236.67
125,082.08
124,926.86
124,770.99
124,614.47
124,457.29
124,299.47
124,140.98
123,981.84
123,822.03
123,661.55
123,500.41
123,338.59
123,176.10
123,012.94
122,849.09
122,684.56
122,519.35
122,353.45
122,186.85
122,019.56
121,851.58
121,682.89
121,513.51
121,343.41
121,172.61
121,001.10
120,828.87
120,655.92
120,482.25
120,307.86
120,132.75
119,956.90
119,780.32
119,603.00
119,424.95
119,246.15
119,066.61
118,886.32

Rate
Payment
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40

0
525.00
524.37
523.74
523.10
522.46
521.82
521.18
520.53
519.88
519.23
518.57
517.91
517.25
516.59
515.93
515.26
514.59
513.91
513.23
512.55
511.87
511.19
510.50
509.81
509.11
508.41
507.71
507.01
506.31
505.60
504.89
504.17
503.45
502.73
502.01
501.28
500.55
499.82
499.08
498.35
497.60
496.86
496.11
495.36

$151.40
$152.03
$152.66
$153.30
$153.94
$154.58
$155.22
$155.87
$156.52
$157.17
$157.83
$158.49
$159.15
$159.81
$160.47
$161.14
$161.81
$162.49
$163.17
$163.85
$164.53
$165.21
$165.90
$166.59
$167.29
$167.99
$168.69
$169.39
$170.09
$170.80
$171.51
$172.23
$172.95
$173.67
$174.39
$175.12
$175.85
$176.58
$177.32
$178.05
$178.80
$179.54
$180.29
$181.04

125,848.60
125,696.57
125,543.90
125,390.60
125,236.67
125,082.08
124,926.86
124,770.99
124,614.47
124,457.29
124,299.47
124,140.98
123,981.84
123,822.03
123,661.55
123,500.41
123,338.59
123,176.10
123,012.94
122,849.09
122,684.56
122,519.35
122,353.45
122,186.85
122,019.56
121,851.58
121,682.89
121,513.51
121,343.41
121,172.61
121,001.10
120,828.87
120,655.92
120,482.25
120,307.86
120,132.75
119,956.90
119,780.32
119,603.00
119,424.95
119,246.15
119,066.61
118,886.32
118,705.28

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
90
91

118,705.28
118,523.49
118,340.94
118,157.62
117,973.55
117,788.70
117,603.09
117,416.70
117,229.54
117,041.59
116,852.87
116,663.35
116,473.05
116,281.96
116,090.06
115,897.37
115,703.88
115,509.58
115,314.47
115,118.55
114,921.81
114,724.25
114,525.86
114,326.66
114,126.62
113,925.74
113,724.03
113,521.49
113,318.09
113,113.85
112,908.76
112,702.81
112,496.01
112,288.34
112,079.81
111,870.41
111,660.13
111,448.98
111,236.95
111,024.04
110,810.24
110,595.55
110,379.97
110,163.48
109,946.10
109,727.81
109,508.61

$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40

494.61
493.85
493.09
492.32
491.56
490.79
490.01
489.24
488.46
487.67
486.89
486.10
485.30
484.51
483.71
482.91
482.10
481.29
480.48
479.66
478.84
478.02
477.19
476.36
475.53
474.69
473.85
473.01
472.16
471.31
470.45
469.60
468.73
467.87
467.00
466.13
465.25
464.37
463.49
462.60
461.71
460.81
459.92
459.01
458.11
457.20
456.29

$181.79
$182.55
$183.31
$184.08
$184.84
$185.61
$186.39
$187.16
$187.94
$188.73
$189.51
$190.30
$191.10
$191.89
$192.69
$193.49
$194.30
$195.11
$195.92
$196.74
$197.56
$198.38
$199.21
$200.04
$200.87
$201.71
$202.55
$203.39
$204.24
$205.09
$205.95
$206.80
$207.67
$208.53
$209.40
$210.27
$211.15
$212.03
$212.91
$213.80
$214.69
$215.59
$216.48
$217.39
$218.29
$219.20
$220.11

118,523.49
118,340.94
118,157.62
117,973.55
117,788.70
117,603.09
117,416.70
117,229.54
117,041.59
116,852.87
116,663.35
116,473.05
116,281.96
116,090.06
115,897.37
115,703.88
115,509.58
115,314.47
115,118.55
114,921.81
114,724.25
114,525.86
114,326.66
114,126.62
113,925.74
113,724.03
113,521.49
113,318.09
113,113.85
112,908.76
112,702.81
112,496.01
112,288.34
112,079.81
111,870.41
111,660.13
111,448.98
111,236.95
111,024.04
110,810.24
110,595.55
110,379.97
110,163.48
109,946.10
109,727.81
109,508.61
109,288.49

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

109,288.49
109,067.46
108,845.51
108,622.63
108,398.82
108,174.09
107,948.41
107,721.80
107,494.24
107,265.73
107,036.27
106,805.86
106,574.48
106,342.14
106,108.83
105,874.55
105,639.30
105,403.06
105,165.84
104,927.63
104,688.43
104,448.23
104,207.03
103,964.83
103,721.61
103,477.39
103,232.14
102,985.88
102,738.59
102,490.26
102,240.91
101,990.51
101,739.07
101,486.58
101,233.04
100,978.45
100,722.79
100,466.07
100,208.28
99,949.41
99,689.47
99,428.44
99,166.33
98,903.12
98,638.82
98,373.41
98,106.90

$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40

455.37
454.45
453.52
452.59
451.66
450.73
449.79
448.84
447.89
446.94
445.98
445.02
444.06
443.09
442.12
441.14
440.16
439.18
438.19
437.20
436.20
435.20
434.20
433.19
432.17
431.16
430.13
429.11
428.08
427.04
426.00
424.96
423.91
422.86
421.80
420.74
419.68
418.61
417.53
416.46
415.37
414.29
413.19
412.10
411.00
409.89
408.78

$221.03
$221.95
$222.88
$223.81
$224.74
$225.67
$226.61
$227.56
$228.51
$229.46
$230.42
$231.38
$232.34
$233.31
$234.28
$235.26
$236.24
$237.22
$238.21
$239.20
$240.20
$241.20
$242.20
$243.21
$244.23
$245.24
$246.27
$247.29
$248.32
$249.36
$250.40
$251.44
$252.49
$253.54
$254.60
$255.66
$256.72
$257.79
$258.87
$259.94
$261.03
$262.11
$263.21
$264.30
$265.40
$266.51
$267.62

109,067.46
108,845.51
108,622.63
108,398.82
108,174.09
107,948.41
107,721.80
107,494.24
107,265.73
107,036.27
106,805.86
106,574.48
106,342.14
106,108.83
105,874.55
105,639.30
105,403.06
105,165.84
104,927.63
104,688.43
104,448.23
104,207.03
103,964.83
103,721.61
103,477.39
103,232.14
102,985.88
102,738.59
102,490.26
102,240.91
101,990.51
101,739.07
101,486.58
101,233.04
100,978.45
100,722.79
100,466.07
100,208.28
99,949.41
99,689.47
99,428.44
99,166.33
98,903.12
98,638.82
98,373.41
98,106.90
97,839.28

139
140
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

97,839.28
97,570.54
97,300.69
97,029.71
96,757.60
96,484.35
96,209.97
95,934.45
95,657.77
95,379.95
95,100.96
94,820.82
94,539.50
94,257.02
93,973.36
93,688.51
93,402.48
93,115.26
92,826.84
92,537.22
92,246.39
91,954.35
91,661.09
91,366.61
91,070.91
90,773.97
90,475.79
90,176.38
89,875.71
89,573.79
89,270.62
88,966.18
88,660.47
88,353.49
88,045.23
87,735.68
87,424.85
87,112.72
86,799.29
86,484.55
86,168.51
85,851.14
85,532.45
85,212.44
84,891.09
84,568.40
84,244.37

$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40

407.66
406.54
405.42
404.29
403.16
402.02
400.87
399.73
398.57
397.42
396.25
395.09
393.91
392.74
391.56
390.37
389.18
387.98
386.78
385.57
384.36
383.14
381.92
380.69
379.46
378.22
376.98
375.73
374.48
373.22
371.96
370.69
369.42
368.14
366.86
365.57
364.27
362.97
361.66
360.35
359.04
357.71
356.39
355.05
353.71
352.37
351.02

$268.74
$269.86
$270.98
$272.11
$273.24
$274.38
$275.53
$276.67
$277.83
$278.98
$280.15
$281.31
$282.49
$283.66
$284.84
$286.03
$287.22
$288.42
$289.62
$290.83
$292.04
$293.26
$294.48
$295.71
$296.94
$298.18
$299.42
$300.67
$301.92
$303.18
$304.44
$305.71
$306.98
$308.26
$309.54
$310.83
$312.13
$313.43
$314.74
$316.05
$317.36
$318.69
$320.01
$321.35
$322.69
$324.03
$325.38

97,570.54
97,300.69
97,029.71
96,757.60
96,484.35
96,209.97
95,934.45
95,657.77
95,379.95
95,100.96
94,820.82
94,539.50
94,257.02
93,973.36
93,688.51
93,402.48
93,115.26
92,826.84
92,537.22
92,246.39
91,954.35
91,661.09
91,366.61
91,070.91
90,773.97
90,475.79
90,176.38
89,875.71
89,573.79
89,270.62
88,966.18
88,660.47
88,353.49
88,045.23
87,735.68
87,424.85
87,112.72
86,799.29
86,484.55
86,168.51
85,851.14
85,532.45
85,212.44
84,891.09
84,568.40
84,244.37
83,918.99

186
187
188
189
190
191
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

83,918.99
83,592.25
83,264.15
82,934.69
82,603.85
82,271.63
81,938.03
81,603.04
81,266.65
80,928.86
80,589.67
80,249.06
79,907.03
79,563.57
79,218.69
78,872.37
78,524.60
78,175.39
77,824.72
77,472.59
77,118.99
76,763.92
76,407.37
76,049.33
75,689.80
75,328.78
74,966.25
74,602.21
74,236.65
73,869.57
73,500.96
73,130.81
72,759.13
72,385.89
72,011.10
71,634.74
71,256.82
70,877.32
70,496.25
70,113.58
69,729.32
69,343.46
68,955.99
68,566.91
68,176.20
67,783.87
67,389.90

$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40

349.66
348.30
346.93
345.56
344.18
342.80
341.41
340.01
338.61
337.20
335.79
334.37
332.95
331.51
330.08
328.63
327.19
325.73
324.27
322.80
321.33
319.85
318.36
316.87
315.37
313.87
312.36
310.84
309.32
307.79
306.25
304.71
303.16
301.61
300.05
298.48
296.90
295.32
293.73
292.14
290.54
288.93
287.32
285.70
284.07
282.43
280.79

$326.74
$328.10
$329.47
$330.84
$332.22
$333.60
$334.99
$336.39
$337.79
$339.20
$340.61
$342.03
$343.45
$344.89
$346.32
$347.77
$349.21
$350.67
$352.13
$353.60
$355.07
$356.55
$358.04
$359.53
$361.03
$362.53
$364.04
$365.56
$367.08
$368.61
$370.15
$371.69
$373.24
$374.79
$376.35
$377.92
$379.50
$381.08
$382.67
$384.26
$385.86
$387.47
$389.08
$390.70
$392.33
$393.97
$395.61

83,592.25
83,264.15
82,934.69
82,603.85
82,271.63
81,938.03
81,603.04
81,266.65
80,928.86
80,589.67
80,249.06
79,907.03
79,563.57
79,218.69
78,872.37
78,524.60
78,175.39
77,824.72
77,472.59
77,118.99
76,763.92
76,407.37
76,049.33
75,689.80
75,328.78
74,966.25
74,602.21
74,236.65
73,869.57
73,500.96
73,130.81
72,759.13
72,385.89
72,011.10
71,634.74
71,256.82
70,877.32
70,496.25
70,113.58
69,729.32
69,343.46
68,955.99
68,566.91
68,176.20
67,783.87
67,389.90
66,994.29

233
234
235
236
237
238
239
240
241
242
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

66,994.29
66,597.04
66,198.12
65,797.55
65,395.31
64,991.39
64,585.78
64,178.49
63,769.50
63,358.81
62,946.40
62,532.28
62,116.43
61,698.85
61,279.53
60,858.46
60,435.64
60,011.05
59,584.70
59,156.57
58,726.65
58,294.95
57,861.44
57,426.13
56,989.01
56,550.06
56,109.29
55,666.68
55,222.22
54,775.91
54,327.75
53,877.71
53,425.80
52,972.01
52,516.33
52,058.74
51,599.26
51,137.85
50,674.53
50,209.27
49,742.08
49,272.94
48,801.84
48,328.78
47,853.75
47,376.74
46,897.74

$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40

279.14
277.49
275.83
274.16
272.48
270.80
269.11
267.41
265.71
264.00
262.28
260.55
258.82
257.08
255.33
253.58
251.82
250.05
248.27
246.49
244.69
242.90
241.09
239.28
237.45
235.63
233.79
231.94
230.09
228.23
226.37
224.49
222.61
220.72
218.82
216.91
215.00
213.07
211.14
209.21
207.26
205.30
203.34
201.37
199.39
197.40
195.41

$397.26
$398.91
$400.57
$402.24
$403.92
$405.60
$407.29
$408.99
$410.69
$412.40
$414.12
$415.85
$417.58
$419.32
$421.07
$422.82
$424.58
$426.35
$428.13
$429.91
$431.71
$433.50
$435.31
$437.12
$438.95
$440.77
$442.61
$444.46
$446.31
$448.17
$450.03
$451.91
$453.79
$455.68
$457.58
$459.49
$461.40
$463.33
$465.26
$467.19
$469.14
$471.10
$473.06
$475.03
$477.01
$479.00
$480.99

66,597.04
66,198.12
65,797.55
65,395.31
64,991.39
64,585.78
64,178.49
63,769.50
63,358.81
62,946.40
62,532.28
62,116.43
61,698.85
61,279.53
60,858.46
60,435.64
60,011.05
59,584.70
59,156.57
58,726.65
58,294.95
57,861.44
57,426.13
56,989.01
56,550.06
56,109.29
55,666.68
55,222.22
54,775.91
54,327.75
53,877.71
53,425.80
52,972.01
52,516.33
52,058.74
51,599.26
51,137.85
50,674.53
50,209.27
49,742.08
49,272.94
48,801.84
48,328.78
47,853.75
47,376.74
46,897.74
46,416.75

280
281
282
283
284
285
286
287
288
289
290
291
292
293
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

46,416.75
45,933.75
45,448.75
44,961.71
44,472.66
43,981.56
43,488.41
42,993.22
42,495.95
41,996.62
41,495.21
40,991.70
40,486.10
39,978.39
39,468.57
38,956.62
38,442.54
37,926.32
37,407.95
36,887.41
36,364.71
35,839.83
35,312.76
34,783.50
34,252.03
33,718.35
33,182.44
32,644.30
32,103.92
31,561.28
31,016.39
30,469.23
29,919.78
29,368.05
28,814.01
28,257.67
27,699.01
27,138.02
26,574.70
26,009.03
25,441.00
24,870.60
24,297.83
23,722.67
23,145.12
22,565.15
21,982.77

$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40

193.40
191.39
189.37
187.34
185.30
183.26
181.20
179.14
177.07
174.99
172.90
170.80
168.69
166.58
164.45
162.32
160.18
158.03
155.87
153.70
151.52
149.33
147.14
144.93
142.72
140.49
138.26
136.02
133.77
131.51
129.23
126.96
124.67
122.37
120.06
117.74
115.41
113.08
110.73
108.37
106.00
103.63
101.24
98.84
96.44
94.02
91.59

$483.00
$485.01
$487.03
$489.06
$491.10
$493.14
$495.20
$497.26
$499.33
$501.41
$503.50
$505.60
$507.71
$509.82
$511.95
$514.08
$516.22
$518.37
$520.53
$522.70
$524.88
$527.07
$529.26
$531.47
$533.68
$535.91
$538.14
$540.38
$542.63
$544.89
$547.17
$549.44
$551.73
$554.03
$556.34
$558.66
$560.99
$563.32
$565.67
$568.03
$570.40
$572.77
$575.16
$577.56
$579.96
$582.38
$584.81

45,933.75
45,448.75
44,961.71
44,472.66
43,981.56
43,488.41
42,993.22
42,495.95
41,996.62
41,495.21
40,991.70
40,486.10
39,978.39
39,468.57
38,956.62
38,442.54
37,926.32
37,407.95
36,887.41
36,364.71
35,839.83
35,312.76
34,783.50
34,252.03
33,718.35
33,182.44
32,644.30
32,103.92
31,561.28
31,016.39
30,469.23
29,919.78
29,368.05
28,814.01
28,257.67
27,699.01
27,138.02
26,574.70
26,009.03
25,441.00
24,870.60
24,297.83
23,722.67
23,145.12
22,565.15
21,982.77
21,397.97

327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
354
355
356
357
358
359
360

21,397.97
20,810.73
20,221.04
19,628.89
19,034.28
18,437.19
17,837.61
17,235.53
16,630.95
16,023.85
15,414.21
14,802.04
14,187.31
13,570.03
12,950.17
12,327.73
11,702.69
11,075.05
10,444.80
9,811.92
9,176.40
8,538.24
7,897.41
7,253.92
6,607.74
5,958.88
5,307.31
4,653.02
3,996.01
3,336.26
2,673.76
2,008.50
1,340.47
669.65

$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40
$676.40

89.16
86.71
84.25
81.79
79.31
76.82
74.32
71.81
69.30
66.77
64.23
61.68
59.11
56.54
53.96
51.37
48.76
46.15
43.52
40.88
38.24
35.58
32.91
30.22
27.53
24.83
22.11
19.39
16.65
13.90
11.14
8.37
5.59
2.79

$587.24
$589.69
$592.15
$594.61
$597.09
$599.58
$602.08
$604.59
$607.10
$609.63
$612.17
$614.72
$617.29
$619.86
$622.44
$625.03
$627.64
$630.25
$632.88
$635.52
$638.16
$640.82
$643.49
$646.18
$648.87
$651.57
$654.29
$657.01
$659.75
$662.50
$665.26
$668.03
$670.81
$673.61

20,810.73
20,221.04
19,628.89
19,034.28
18,437.19
17,837.61
17,235.53
16,630.95
16,023.85
15,414.21
14,802.04
14,187.31
13,570.03
12,950.17
12,327.73
11,702.69
11,075.05
10,444.80
9,811.92
9,176.40
8,538.24
7,897.41
7,253.92
6,607.74
5,958.88
5,307.31
4,653.02
3,996.01
3,336.26
2,673.76
2,008.50
1,340.47
669.65
-

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15

66
67
68
69
70
71
72
73
74
75
76
77
78
79
80

36
37
38
39
40
41
42
43
44
45
46
47
48
49
50

$221,612.36
$230,476.85
$239,695.93
$249,283.76
$259,255.11
$269,625.32
$280,410.33
$291,626.74
$303,291.81
$315,423.49
$328,040.43
$341,162.04
$354,808.53
$369,000.87
$383,760.90

FV
PV

###

PMT

$1,044.04

$205,196.63
$197,596.75
$190,278.35
$183,231.01
$176,444.67
$169,909.69
$163,616.73
$157,556.86
$151,721.42
$146,102.11
$140,690.92
$135,480.14
$130,462.36
$125,630.42
$120,977.44

###

4%
35
75000
54000
-54000
$213,088.81

0.01
420
###

15.99%
10000
-300
44.37

0.01

13310.12
3310.12