Laserfiche WebLink
Appendix G <br /> 30 year fixed Amortization @ 2.4% <br /> http://ray.met.fsu.edu/cgi-bin/amortize <br /> Principal borrowed: $4820772.00 <br /> Annual Payments: 1 Total Payments: 31 <br /> Annual interest rate: 2.40% Periodic interest rate: 2.4000% <br /> Regular Payment amount: $227265.08 Final Balloon Payment: $-0.01 <br /> The following results are estimates which do not account for values being rounded to the <br /> nearest cent. See the amortization schedule for more accurate values. <br /> Total Repaid: $6817952.39 <br /> Total Interest Paid: $1997180.39 <br /> Interest as percentage of Principal: 41.429% <br /> Pmt Principal Interest Cum Prin Cum Int Prin Bal <br /> 1 111566.55 115698.53 111566.55 115698.53 4709205.45 <br /> 2 114244 .15 113020 . 93 225810.70 228719.46 4594961.30 <br /> 3 116986.01 110279.07 342796. 71 338998 .53 4477975.29 <br /> 4 119793 .67 107471.41 462590.38 446469.94 4358181.62 <br /> 5 122668.72 104596.36 585259.10 551066.30 4235512 .90 <br /> 6 125612 .77 101652 .31 710871.87 652718 .61 4109900.13 <br /> 7 128627.48 98637 .60 839499. 35 751356.21 3981272 .65 <br /> 8 131714 .54 95550.54 971213 . 89 846906.75 3849558.11 <br /> 9 134875.69 92389.39 1106089. 58 939296.14 3714682 .42 <br /> 10 138112.70 89152 .38 1244202 .28 1028448 .52 3576569.72 <br /> 11 141427.41 85837.67 1385629.69 1114286.19 3435142.31 <br /> 12 144821.66 82443 .42 1530451.35 1196729.61 3290320.65 <br /> 13 148297 .38 78967.70 1678748 .73 1275697 .31 3142023 .27 <br /> 14 151856.52 75408.56 1830605.25 1351105.87 2990166.75 <br /> 54 <br />