0% found this document useful (0 votes)
126 views3 pages

Alton 4 Minimum - 4

The document shows the amortization schedule for a loan over 95 months. It details the monthly interest, payment amount, and remaining balance over the life of the loan. The total amount paid was $2,844.13, with $676.13 of that going towards interest charges and $2,168 being the original loan amount. By month 95, the full balance had been paid off.

Uploaded by

api-427878403
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
0% found this document useful (0 votes)
126 views3 pages

Alton 4 Minimum - 4

The document shows the amortization schedule for a loan over 95 months. It details the monthly interest, payment amount, and remaining balance over the life of the loan. The total amount paid was $2,844.13, with $676.13 of that going towards interest charges and $2,168 being the original loan amount. By month 95, the full balance had been paid off.

Uploaded by

api-427878403
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
You are on page 1/ 3

Month Interest Payment Balance

0 $2,168.00 Total Paid $2,844.13


1 $0.00 $86.72 $2,081.28 Total Interest $676.13
2 $0.00 $83.25 $1,998.03
3 $0.00 $79.92 $1,918.11
4 $0.00 $76.72 $1,841.38
5 $0.00 $73.66 $1,767.73
6 $0.00 $70.71 $1,697.02
7 $0.00 $67.88 $1,629.14
8 $0.00 $65.17 $1,563.97
9 $0.00 $62.56 $1,501.41
10 $0.00 $60.06 $1,441.36
11 $0.00 $57.65 $1,383.70
12 $0.00 $55.35 $1,328.35
13 $0.00 $53.13 $1,275.22
14 $0.00 $51.01 $1,224.21
15 $19.63 $48.97 $1,194.87
16 $19.16 $47.79 $1,166.23
17 $18.70 $46.65 $1,138.28
18 $18.25 $45.53 $1,111.00
19 $17.81 $44.44 $1,084.38
20 $17.39 $43.38 $1,058.39
21 $16.97 $42.34 $1,033.02
22 $16.56 $41.32 $1,008.26
23 $16.17 $40.33 $984.10
24 $15.78 $39.36 $960.51
25 $15.40 $38.42 $937.49
26 $15.03 $37.50 $915.02
27 $14.67 $36.60 $893.09
28 $14.32 $35.72 $871.69
29 $13.98 $34.87 $850.80
30 $13.64 $34.03 $830.41
31 $13.31 $33.22 $810.50
32 $13.00 $32.42 $791.08
33 $12.68 $31.64 $772.12
34 $12.38 $30.88 $753.62
35 $12.08 $30.14 $735.55
36 $11.79 $29.42 $717.92
37 $11.51 $28.72 $700.72
38 $11.23 $28.03 $683.92
39 $10.97 $27.36 $667.53
40 $10.70 $26.70 $651.53
41 $10.45 $26.06 $635.92
42 $10.20 $25.44 $620.68
43 $9.95 $24.83 $605.80
44 $9.71 $24.23 $591.28
45 $9.48 $23.65 $577.11
46 $9.25 $23.08 $563.28
47 $9.03 $22.53 $549.78
48 $8.81 $21.99 $536.60
49 $8.60 $21.46 $523.74
50 $8.40 $20.95 $511.19
51 $8.20 $20.45 $498.94
52 $8.00 $19.96 $486.98
53 $7.81 $19.48 $475.31
54 $7.62 $19.01 $463.92
55 $7.44 $18.56 $452.80
56 $7.26 $18.11 $441.95
57 $7.09 $17.68 $431.36
58 $6.92 $17.25 $421.02
59 $6.75 $16.84 $410.93
60 $6.59 $16.44 $401.08
61 $6.43 $16.04 $391.47
62 $6.28 $15.66 $382.08
63 $6.13 $15.28 $372.93
64 $5.98 $15.00 $363.91
65 $5.83 $15.00 $354.74
66 $5.69 $15.00 $345.43
67 $5.54 $15.00 $335.97
68 $5.39 $15.00 $326.35
69 $5.23 $15.00 $316.59
70 $5.08 $15.00 $306.66
71 $4.92 $15.00 $296.58
72 $4.76 $15.00 $286.33
73 $4.59 $15.00 $275.93
74 $4.42 $15.00 $265.35
75 $4.25 $15.00 $254.60
76 $4.08 $15.00 $243.69
77 $3.91 $15.00 $232.59
78 $3.73 $15.00 $221.32
79 $3.55 $15.00 $209.87
80 $3.36 $15.00 $198.24
81 $3.18 $15.00 $186.41
82 $2.99 $15.00 $174.40
83 $2.80 $15.00 $162.20
84 $2.60 $15.00 $149.80
85 $2.40 $15.00 $137.20
86 $2.20 $15.00 $124.40
87 $1.99 $15.00 $111.40
88 $1.79 $15.00 $98.18
89 $1.57 $15.00 $84.76
90 $1.36 $15.00 $71.12
91 $1.14 $15.00 $57.26
92 $0.92 $15.00 $43.17
93 $0.69 $15.00 $28.87
94 $0.46 $15.00 $14.33
95 $0.23 $14.56 $0.00

You might also like