Scribd
Upload
311 views14 pages

The Mortgage Professor'S Amortization Worksheet Enter

This document is a mortgage amortization worksheet that calculates interest and principal amounts over the life of a loan. It includes fields to enter interest rate, term, and loan amount, and then displays a table showing the monthly payments, interest, and principal amounts for each payment period.

Uploaded by

Kaushal Kumar
Copyright
© Attribution Non-Commercial (BY-NC)
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLS, PDF, TXT or read online on Scribd
311 views14 pages

The Mortgage Professor'S Amortization Worksheet Enter

This document is a mortgage amortization worksheet that calculates interest and principal amounts over the life of a loan. It includes fields to enter interest rate, term, and loan amount, and then displays a table showing the monthly payments, interest, and principal amounts for each payment period.

Uploaded by

Kaushal Kumar
Copyright
© Attribution Non-Commercial (BY-NC)
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLS, PDF, TXT or read online on Scribd
You are on page 1/ 14

THE MORTGAGE PROFESSOR'S AMORTIZATION WORKSHEET

ENTER
Interest Rate -- for 6%, enter .06
Term -- enter number of months
Loan Amount -- for Rs.240,000 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
39
40
41
42
43
44

Monthly
Payment
$0.00
0.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00

Interest
$53.46
53.99
54.51
54.56
54.60
54.65
54.69
54.74
54.79
54.83
54.88
54.93
54.98
55.03
55.07
55.12
55.17
55.23
55.28
55.33
55.38
55.43
55.49
55.54
55.59
55.65
55.70
55.76
55.82
55.87
55.93
55.99
56.05
56.11
56.17
56.23
56.29
56.35
56.41
56.47
56.54
56.60
56.67
56.73

ENTER
EXTRA
PAYMENTS
Principal
HERE
0
$(53.46)
-53.99
-4.51
-4.56
-4.60
-4.65
-4.69
-4.74
-4.79
-4.83
-4.88
-4.93
-4.98
-5.03
-5.07
-5.12
-5.17
-5.23
-5.28
-5.33
-5.38
-5.43
-5.49
-5.54
-5.59
-5.65
-5.70
-5.76
-5.82
-5.87
-5.93
-5.99
-6.05
-6.11
-6.17
-6.23
-6.29
-6.35
-6.41
-6.47
-6.54
-6.60
-6.67
-6.73

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
92
93
94
95
96
97
98
99
100

50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00

56.80
56.86
56.93
57.00
57.07
57.14
57.21
57.28
57.35
57.42
57.49
57.57
57.64
57.72
57.79
57.87
57.94
58.02
58.10
58.18
58.26
58.34
58.42
58.51
58.59
58.67
58.76
58.84
58.93
59.02
59.11
59.19
59.28
59.38
59.47
59.56
59.65
59.75
59.84
59.94
60.04
60.14
60.24
60.34
60.44
60.54
60.64
60.75
60.85
60.96
61.06
61.17
61.28
61.39
61.50
61.62

-6.80
-6.86
-6.93
-7.00
-7.07
-7.14
-7.21
-7.28
-7.35
-7.42
-7.49
-7.57
-7.64
-7.72
-7.79
-7.87
-7.94
-8.02
-8.10
-8.18
-8.26
-8.34
-8.42
-8.51
-8.59
-8.67
-8.76
-8.84
-8.93
-9.02
-9.11
-9.19
-9.28
-9.38
-9.47
-9.56
-9.65
-9.75
-9.84
-9.94
-10.04
-10.14
-10.24
-10.34
-10.44
-10.54
-10.64
-10.75
-10.85
-10.96
-11.06
-11.17
-11.28
-11.39
-11.50
-11.62

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
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156

50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00

61.73
61.85
61.96
62.08
62.20
62.32
62.44
62.56
62.68
62.81
62.93
63.06
63.19
63.32
63.45
63.58
63.71
63.84
63.98
64.12
64.26
64.39
64.54
64.68
64.82
64.97
65.11
65.26
65.41
65.56
65.71
65.87
66.02
66.18
66.34
66.50
66.66
66.82
66.99
67.15
67.32
67.49
67.66
67.84
68.01
68.19
68.37
68.55
68.73
68.91
69.10
69.28
69.47
69.66
69.85
70.05

-11.73
-11.85
-11.96
-12.08
-12.20
-12.32
-12.44
-12.56
-12.68
-12.81
-12.93
-13.06
-13.19
-13.32
-13.45
-13.58
-13.71
-13.84
-13.98
-14.12
-14.26
-14.39
-14.54
-14.68
-14.82
-14.97
-15.11
-15.26
-15.41
-15.56
-15.71
-15.87
-16.02
-16.18
-16.34
-16.50
-16.66
-16.82
-16.99
-17.15
-17.32
-17.49
-17.66
-17.84
-18.01
-18.19
-18.37
-18.55
-18.73
-18.91
-19.10
-19.28
-19.47
-19.66
-19.85
-20.05

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
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212

50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00

70.24
70.44
70.64
70.85
71.05
71.26
71.46
71.67
71.89
72.10
72.32
72.54
72.76
72.98
73.20
73.43
73.66
73.89
74.13
74.36
74.60
74.84
75.08
75.33
75.58
75.83
76.08
76.34
76.60
76.86
77.12
77.38
77.65
77.92
78.20
78.47
78.75
79.03
79.32
79.60
79.89
80.19
80.48
80.78
81.08
81.39
81.69
82.00
82.32
82.63
82.95
83.28
83.60
83.93
84.26
84.60

-20.24
-20.44
-20.64
-20.85
-21.05
-21.26
-21.46
-21.67
-21.89
-22.10
-22.32
-22.54
-22.76
-22.98
-23.20
-23.43
-23.66
-23.89
-24.13
-24.36
-24.60
-24.84
-25.08
-25.33
-25.58
-25.83
-26.08
-26.34
-26.60
-26.86
-27.12
-27.38
-27.65
-27.92
-28.20
-28.47
-28.75
-29.03
-29.32
-29.60
-29.89
-30.19
-30.48
-30.78
-31.08
-31.39
-31.69
-32.00
-32.32
-32.63
-32.95
-33.28
-33.60
-33.93
-34.26
-34.60

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
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

50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00

84.94
85.28
85.63
85.97
86.33
86.68
87.04
87.40
87.77
88.14
88.51
88.89
89.27
89.66
90.04
90.44
90.83
91.23
91.64
92.04
92.46
92.87
93.29
93.71
94.14
94.57
95.01
95.45
95.90
96.35
96.80
97.26
97.72
98.19
98.66
99.14
99.62
100.10
100.59
101.09
101.59
102.10
102.61
103.12
103.64
104.17
104.70
105.23
105.77
106.32
106.87
107.43
107.99
108.56
109.13
109.71

-34.94
-35.28
-35.63
-35.97
-36.33
-36.68
-37.04
-37.40
-37.77
-38.14
-38.51
-38.89
-39.27
-39.66
-40.04
-40.44
-40.83
-41.23
-41.64
-42.04
-42.46
-42.87
-43.29
-43.71
-44.14
-44.57
-45.01
-45.45
-45.90
-46.35
-46.80
-47.26
-47.72
-48.19
-48.66
-49.14
-49.62
-50.10
-50.59
-51.09
-51.59
-52.10
-52.61
-53.12
-53.64
-54.17
-54.70
-55.23
-55.77
-56.32
-56.87
-57.43
-57.99
-58.56
-59.13
-59.71

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
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

50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00

110.29
110.88
111.48
112.08
112.69
113.30
113.92
114.55
115.18
115.82
116.46
117.12
117.77
118.44
119.11
119.78
120.47
121.16
121.85
122.56
123.27
123.98
124.71
125.44
126.18
126.93
127.68
128.44
129.21
129.98
130.77
131.56
132.36
133.16
133.98
134.80
135.63
136.47
137.31
138.17
139.03
139.90
140.78
141.67
142.57
143.48
144.39
145.32
146.25
147.19
148.14
149.10
150.08
151.06
152.04
153.04

-60.29
-60.88
-61.48
-62.08
-62.69
-63.30
-63.92
-64.55
-65.18
-65.82
-66.46
-67.12
-67.77
-68.44
-69.11
-69.78
-70.47
-71.16
-71.85
-72.56
-73.27
-73.98
-74.71
-75.44
-76.18
-76.93
-77.68
-78.44
-79.21
-79.98
-80.77
-81.56
-82.36
-83.16
-83.98
-84.80
-85.63
-86.47
-87.31
-88.17
-89.03
-89.90
-90.78
-91.67
-92.57
-93.48
-94.39
-95.32
-96.25
-97.19
-98.14
-99.10
-100.08
-101.06
-102.04
-103.04

325
326
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

50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00

154.05
155.07
156.10
157.14
158.19
159.25
160.32
161.40
162.49
163.59
164.70
165.83
166.96
168.10
169.26
170.43
171.61
172.80
174.00
175.22
176.44
177.68
178.93
180.19
181.47
182.75
184.05
185.37
186.69
188.03
189.38
190.75
192.12
193.52
194.92
196.34

-104.05
-105.07
-106.10
-107.14
-108.19
-109.25
-110.32
-111.40
-112.49
-113.59
-114.70
-115.83
-116.96
-118.10
-119.26
-120.43
-121.61
-122.80
-124.00
-125.22
-126.44
-127.68
-128.93
-130.19
-131.47
-132.75
-134.05
-135.37
-136.69
-138.03
-139.38
-140.75
-142.12
-143.52
-144.92
-146.34
50.00

AGE PROFESSOR'S AMORTIZATION WORKSHEET


11.750%
60
$5,460
Rs5460

Current Loan
Balance
$5,513.46
5567.45
5571.96
5576.52
5581.13
5585.77
5590.47
5595.21
5599.99
5604.83
5609.71
5614.64
5619.61
5624.64
5629.71
5634.84
5640.01
5645.24
5650.51
5655.84
5661.22
5666.65
5672.14
5677.68
5683.27
5688.92
5694.63
5700.39
5706.20
5712.08
5718.01
5724.00
5730.04
5736.15
5742.32
5748.54
5754.83
5761.18
5767.59
5774.07
5780.60
5787.21
5793.87
5800.60

$50.00

Total
Interest
53.46
107.45
161.96
216.52
271.13
325.77
380.47
435.21
489.99
544.83
599.71
654.64
709.61
764.64
819.71
874.84
930.01
985.24
1,040.51
1,095.84
1,151.22
1,206.65
1,262.14
1,317.68
1,373.27
1,428.92
1,484.63
1,540.39
1,596.20
1,652.08
1,708.01
1,764.00
1,820.04
1,876.15
1,932.32
1,988.54
2,044.83
2,101.18
2,157.59
2,214.07
2,270.60
2,327.21
2,383.87
2,440.60

5807.40
5814.27
5821.20
5828.20
5835.26
5842.40
5849.61
5856.88
5864.23
5871.65
5879.15
5886.71
5894.35
5902.07
5909.86
5917.73
5925.67
5933.70
5941.80
5949.98
5958.24
5966.58
5975.00
5983.51
5992.09
6000.77
6009.52
6018.37
6027.30
6036.31
6045.42
6054.61
6063.90
6073.28
6082.74
6092.30
6101.96
6111.71
6121.55
6131.49
6141.53
6151.66
6161.90
6172.23
6182.67
6193.21
6203.85
6214.60
6225.45
6236.40
6247.47
6258.64
6269.92
6281.32
6292.82
6304.44

2,497.40
2,554.27
2,611.20
2,668.20
2,725.26
2,782.40
2,839.61
2,896.88
2,954.23
3,011.65
3,069.15
3,126.71
3,184.35
3,242.07
3,299.86
3,357.73
3,415.67
3,473.70
3,531.80
3,589.98
3,648.24
3,706.58
3,765.00
3,823.51
3,882.09
3,940.77
3,999.52
4,058.37
4,117.30
4,176.31
4,235.42
4,294.61
4,353.90
4,413.28
4,472.74
4,532.30
4,591.96
4,651.71
4,711.55
4,771.49
4,831.53
4,891.66
4,951.90
5,012.23
5,072.67
5,133.21
5,193.85
5,254.60
5,315.45
5,376.40
5,437.47
5,498.64
5,559.92
5,621.32
5,682.82
5,744.44

6316.17
6328.02
6339.98
6352.06
6364.25
6376.57
6389.01
6401.57
6414.25
6427.06
6439.99
6453.05
6466.23
6479.55
6492.99
6506.57
6520.28
6534.12
6548.10
6562.22
6576.48
6590.87
6605.41
6620.08
6634.91
6649.87
6664.99
6680.25
6695.66
6711.22
6726.93
6742.80
6758.82
6775.00
6791.34
6807.84
6824.50
6841.33
6858.31
6875.47
6892.79
6910.28
6927.94
6945.78
6963.79
6981.98
7000.34
7018.89
7037.62
7056.53
7075.62
7094.90
7114.37
7134.04
7153.89
7173.94

5,806.17
5,868.02
5,929.98
5,992.06
6,054.25
6,116.57
6,179.01
6,241.57
6,304.25
6,367.06
6,429.99
6,493.05
6,556.23
6,619.55
6,682.99
6,746.57
6,810.28
6,874.12
6,938.10
7,002.22
7,066.48
7,130.87
7,195.41
7,260.08
7,324.91
7,389.87
7,454.99
7,520.25
7,585.66
7,651.22
7,716.93
7,782.80
7,848.82
7,915.00
7,981.34
8,047.84
8,114.50
8,181.33
8,248.31
8,315.47
8,382.79
8,450.28
8,517.94
8,585.78
8,653.79
8,721.98
8,790.34
8,858.89
8,927.62
8,996.53
9,065.62
9,134.90
9,204.37
9,274.04
9,343.89
9,413.94

7194.18
7214.63
7235.27
7256.11
7277.16
7298.42
7319.88
7341.56
7363.44
7385.54
7407.86
7430.40
7453.15
7476.13
7499.33
7522.77
7546.43
7570.32
7594.44
7618.81
7643.41
7668.25
7693.33
7718.66
7744.24
7770.07
7796.15
7822.49
7849.09
7875.94
7903.06
7930.44
7958.10
7986.02
8014.22
8042.69
8071.44
8100.47
8129.79
8159.39
8189.29
8219.48
8249.96
8280.74
8311.82
8343.21
8374.90
8406.91
8439.22
8471.86
8504.81
8538.09
8571.69
8605.62
8639.88
8674.48

9,484.18
9,554.63
9,625.27
9,696.11
9,767.16
9,838.42
9,909.88
9,981.56
10,053.44
10,125.54
10,197.86
10,270.40
10,343.15
10,416.13
10,489.33
10,562.77
10,636.43
10,710.32
10,784.44
10,858.81
10,933.41
11,008.25
11,083.33
11,158.66
11,234.24
11,310.07
11,386.15
11,462.49
11,539.09
11,615.94
11,693.06
11,770.44
11,848.10
11,926.02
12,004.22
12,082.69
12,161.44
12,240.47
12,319.79
12,399.39
12,479.29
12,559.48
12,639.96
12,720.74
12,801.82
12,883.21
12,964.90
13,046.91
13,129.22
13,211.86
13,294.81
13,378.09
13,461.69
13,545.62
13,629.88
13,714.48

8709.42
8744.70
8780.32
8816.30
8852.63
8889.31
8926.35
8963.75
9001.52
9039.66
9078.18
9117.07
9156.34
9195.99
9236.04
9276.47
9317.31
9358.54
9400.17
9442.22
9484.67
9527.54
9570.83
9614.55
9658.69
9703.26
9748.28
9793.73
9839.62
9885.97
9932.77
9980.03
10027.75
10075.94
10124.60
10173.74
10223.35
10273.46
10324.05
10375.14
10426.73
10478.83
10531.43
10584.55
10638.19
10692.36
10747.05
10802.28
10858.06
10914.38
10971.25
11028.67
11086.66
11145.22
11204.35
11264.06

13,799.42
13,884.70
13,970.32
14,056.30
14,142.63
14,229.31
14,316.35
14,403.75
14,491.52
14,579.66
14,668.18
14,757.07
14,846.34
14,935.99
15,026.04
15,116.47
15,207.31
15,298.54
15,390.17
15,482.22
15,574.67
15,667.54
15,760.83
15,854.55
15,948.69
16,043.26
16,138.28
16,233.73
16,329.62
16,425.97
16,522.77
16,620.03
16,717.75
16,815.94
16,914.60
17,013.74
17,113.35
17,213.46
17,314.05
17,415.14
17,516.73
17,618.83
17,721.43
17,824.55
17,928.19
18,032.36
18,137.05
18,242.28
18,348.06
18,454.38
18,561.25
18,668.67
18,776.66
18,885.22
18,994.35
19,104.06

11324.35
11385.24
11446.72
11508.80
11571.49
11634.79
11698.72
11763.27
11828.45
11894.27
11960.73
12027.85
12095.62
12164.06
12233.16
12302.95
12373.41
12444.57
12516.42
12588.98
12662.25
12736.23
12810.94
12886.38
12962.56
13039.49
13117.16
13195.60
13274.81
13354.79
13435.56
13517.11
13599.47
13682.63
13766.61
13851.40
13937.03
14023.50
14110.81
14198.98
14288.01
14377.92
14468.70
14560.37
14652.94
14746.42
14840.81
14936.13
15032.38
15129.57
15227.71
15326.82
15426.89
15527.95
15629.99
15733.04

19,214.35
19,325.24
19,436.72
19,548.80
19,661.49
19,774.79
19,888.72
20,003.27
20,118.45
20,234.27
20,350.73
20,467.85
20,585.62
20,704.06
20,823.16
20,942.95
21,063.41
21,184.57
21,306.42
21,428.98
21,552.25
21,676.23
21,800.94
21,926.38
22,052.56
22,179.49
22,307.16
22,435.60
22,564.81
22,694.79
22,825.56
22,957.11
23,089.47
23,222.63
23,356.61
23,491.40
23,627.03
23,763.50
23,900.81
24,038.98
24,178.01
24,317.92
24,458.70
24,600.37
24,742.94
24,886.42
25,030.81
25,176.13
25,322.38
25,469.57
25,617.71
25,766.82
25,916.89
26,067.95
26,219.99
26,373.04

15837.09
15942.16
16048.26
16155.40
16263.59
16372.84
16483.15
16594.55
16707.04
16820.63
16935.33
17051.16
17168.12
17286.22
17405.48
17525.91
17647.52
17770.32
17894.32
18019.53
18145.97
18273.65
18402.58
18532.78
18664.24
18797.00
18931.05
19066.42
19203.11
19341.14
19480.52
19621.27
19763.39
19906.91
20051.83
20198

26,527.09
26,682.16
26,838.26
26,995.40
27,153.59
27,312.84
27,473.15
27,634.55
27,797.04
27,960.63
28,125.33
28,291.16
28,458.12
28,626.22
28,795.48
28,965.91
29,137.52
29,310.32
29,484.32
29,659.53
29,835.97
30,013.65
30,192.58
30,372.78
30,554.24
30,737.00
30,921.05
31,106.42
31,293.11
31,481.14
31,670.52
31,861.27
32,053.39
32,246.91
32,441.83
32,638.17
32,638.17

You might also like

pFad - Phonifier reborn

Pfad - The Proxy pFad of © 2024 Garber Painting. All rights reserved.

Note: This service is not intended for secure transactions such as banking, social media, email, or purchasing. Use at your own risk. We assume no liability whatsoever for broken pages.


Alternative Proxies:

Alternative Proxy

pFad Proxy

pFad v3 Proxy

pFad v4 Proxy