Mortgage Calculator
Payment Calculation Table
Amortization Schedule
#
PAYMENT
INTEREST
PRINCIPAL
BALANCE
1
12,755.36
468.75
12,286.61
137,713.39
2
12,755.36
430.35
12,325.01
125,388.38
3
12,755.36
391.84
12,363.52
113,024.86
4
12,755.36
353.20
12,402.16
100,622.71
5
12,755.36
314.45
12,440.91
88,181.79
6
12,755.36
275.57
12,479.79
75,702.00
7
12,755.36
236.57
12,518.79
63,183.21
8
12,755.36
197.45
12,557.91
50,625.30
9
12,755.36
158.20
12,597.16
38,028.14
10
12,755.36
118.84
12,636.52
25,391.62
11
12,755.36
79.35
12,676.01
12,715.61
12
12,755.34
39.74
12,715.61
0.00
Totals
153,064.30
3,064.30
150,000.00