Welcome to Scribd, the world's digital library. Read, publish, and share books and documents. See more ➡
Download
Standard view
Full view
of .
Add note
Save to My Library
Sync to mobile
Look up keyword
Like this
3Activity
×
0 of .
Results for:
No results containing your search query
P. 1
HomePlan

HomePlan

Ratings: (0)|Views: 1,378|Likes:
Published by api-26666092

More info:

Published by: api-26666092 on Oct 18, 2008
Copyright:Attribution Non-commercial

Availability:

Read on Scribd mobile: iPhone, iPad and Android.
download as PDF, XLS, TXT or read online from Scribd
See More
See less

03/18/2014

pdf

text

original

HOME PLANNING
Home value
500,000
Loan value after DP
0%
$500,000
Borrowing interest rate p.a.
9.0%
Year Starting
2005
Year Ending
2030
Term of repayment
25
Loan paid every
fortnightly
Size of Repayment
$1,935.57
start
10/17/2008
0 10/17/2008 start balance
principal
interest
instalment
1 31-Oct-08
$500,000.00
$204.80
$1,730.77
$1,935.57
2 14-Nov-08 $499,795.20
$205.51
$1,730.06
$1,935.57
3 28-Nov-08 $499,589.69
$206.22
$1,729.35
$1,935.57
4 12-Dec-08
$499,383.47
$206.94
$1,728.64
$1,935.57
5 26-Dec-08
$499,176.53
$207.65
$1,727.92
$1,935.57
6 09-Jan-09
$498,968.88
$208.37
$1,727.20
$1,935.57
7 23-Jan-09
$498,760.51
$209.09
$1,726.48
$1,935.57
8 06-Feb-09
$498,551.41
$209.82
$1,725.75
$1,935.57
9 20-Feb-09
$498,341.60
$210.54
$1,725.03
$1,935.57
10 06-Mar-09
$498,131.05
$211.27
$1,724.30
$1,935.57
11 20-Mar-09
$497,919.78
$212.00
$1,723.57
$1,935.57
12 03-Apr-09
$497,707.78
$212.74
$1,722.83
$1,935.57
13 17-Apr-09
$497,495.04
$213.47
$1,722.10
$1,935.57
14 01-May-09 $497,281.57
$214.21
$1,721.36
$1,935.57
15 15-May-09 $497,067.36
$214.95
$1,720.62
$1,935.57
16 29-May-09 $496,852.41
$215.70
$1,719.87
$1,935.57
17 12-Jun-09
$496,636.71
$216.44
$1,719.13
$1,935.57
18 26-Jun-09
$496,420.26
$217.19
$1,718.38
$1,935.57
19
10-Jul-09
$496,203.07
$217.95
$1,717.63
$1,935.57
20
24-Jul-09
$495,985.13
$218.70
$1,716.87
$1,935.57
21 07-Aug-09
$495,766.43
$219.46
$1,716.11
$1,935.57
22 21-Aug-09
$495,546.97
$220.22
$1,715.35
$1,935.57
23 04-Sep-09
$495,326.75
$220.98
$1,714.59
$1,935.57
24 18-Sep-09
$495,105.78
$221.74
$1,713.83
$1,935.57
25 02-Oct-09
$494,884.03
$222.51
$1,713.06
$1,935.57
26 16-Oct-09
$494,661.52
$223.28
$1,712.29
$1,935.57
27 30-Oct-09
$494,438.24
$224.05
$1,711.52
$1,935.57
28 13-Nov-09 $494,214.19
$224.83
$1,710.74
$1,935.57
29 27-Nov-09 $493,989.36
$225.61
$1,709.96
$1,935.57
30 11-Dec-09
$493,763.75
$226.39
$1,709.18
$1,935.57
31 25-Dec-09
$493,537.36
$227.17
$1,708.40
$1,935.57
32 08-Jan-10
$493,310.19
$227.96
$1,707.61
$1,935.57
33 22-Jan-10
$493,082.23
$228.75
$1,706.82
$1,935.57
34 05-Feb-10
$492,853.48
$229.54
$1,706.03
$1,935.57
35 19-Feb-10
$492,623.94
$230.33
$1,705.24
$1,935.57
36 05-Mar-10
$492,393.61
$231.13
$1,704.44
$1,935.57
37 19-Mar-10
$492,162.47
$231.93
$1,703.64
$1,935.57
38 02-Apr-10
$491,930.54
$232.73
$1,702.84
$1,935.57
39 16-Apr-10
$491,697.81
$233.54
$1,702.03
$1,935.57
40 30-Apr-10
$491,464.27
$234.35
$1,701.22
$1,935.57
41 14-May-10 $491,229.92
$235.16
$1,700.41
$1,935.57
42 28-May-10 $490,994.76
$235.97
$1,699.60
$1,935.57
43 11-Jun-10
$490,758.79
$236.79
$1,698.78
$1,935.57
Back to Home
44 25-Jun-10
$490,521.99
$237.61
$1,697.96
$1,935.57
45
09-Jul-10
$490,284.38
$238.43
$1,697.14
$1,935.57
46
23-Jul-10
$490,045.95
$239.26
$1,696.31
$1,935.57
47 06-Aug-10
$489,806.69
$240.09
$1,695.48
$1,935.57
48 20-Aug-10
$489,566.61
$240.92
$1,694.65
$1,935.57
49 03-Sep-10
$489,325.69
$241.75
$1,693.82
$1,935.57
50 17-Sep-10
$489,083.94
$242.59
$1,692.98
$1,935.57
51 01-Oct-10
$488,841.35
$243.43
$1,692.14
$1,935.57
52 15-Oct-10
$488,597.92
$244.27
$1,691.30
$1,935.57
53 29-Oct-10
$488,353.65
$245.12
$1,690.45
$1,935.57
54 12-Nov-10 $488,108.54
$245.96
$1,689.61
$1,935.57
55 26-Nov-10 $487,862.57
$246.82
$1,688.76
$1,935.57
56 10-Dec-10
$487,615.75
$247.67
$1,687.90
$1,935.57
57 24-Dec-10
$487,368.08
$248.53
$1,687.04
$1,935.57
58 07-Jan-11
$487,119.56
$249.39
$1,686.18
$1,935.57
59 21-Jan-11
$486,870.17
$250.25
$1,685.32
$1,935.57
60 04-Feb-11
$486,619.92
$251.12
$1,684.45
$1,935.57
61 18-Feb-11
$486,368.80
$251.99
$1,683.58
$1,935.57
62 04-Mar-11
$486,116.81
$252.86
$1,682.71
$1,935.57
63 18-Mar-11
$485,863.95
$253.73
$1,681.84
$1,935.57
64 01-Apr-11
$485,610.22
$254.61
$1,680.96
$1,935.57
65 15-Apr-11
$485,355.61
$255.49
$1,680.08
$1,935.57
66 29-Apr-11
$485,100.11
$256.38
$1,679.19
$1,935.57
67 13-May-11 $484,843.73
$257.27
$1,678.31
$1,935.57
68 27-May-11 $484,586.47
$258.16
$1,677.41
$1,935.57
69 10-Jun-11
$484,328.31
$259.05
$1,676.52
$1,935.57
70 24-Jun-11
$484,069.26
$259.95
$1,675.62
$1,935.57
71
08-Jul-11
$483,809.32
$260.85
$1,674.72
$1,935.57
72
22-Jul-11
$483,548.47
$261.75
$1,673.82
$1,935.57
73 05-Aug-11
$483,286.72
$262.66
$1,672.92
$1,935.57
74 19-Aug-11
$483,024.06
$263.56
$1,672.01
$1,935.57
75 02-Sep-11
$482,760.50
$264.48
$1,671.09
$1,935.57
76 16-Sep-11
$482,496.02
$265.39
$1,670.18
$1,935.57
77 30-Sep-11
$482,230.63
$266.31
$1,669.26
$1,935.57
78 14-Oct-11
$481,964.32
$267.23
$1,668.34
$1,935.57
79 28-Oct-11
$481,697.09
$268.16
$1,667.41
$1,935.57
80 11-Nov-11 $481,428.93
$269.09
$1,666.48
$1,935.57
81 25-Nov-11 $481,159.84
$270.02
$1,665.55
$1,935.57
82 09-Dec-11
$480,889.82
$270.95
$1,664.62
$1,935.57
83 23-Dec-11
$480,618.87
$271.89
$1,663.68
$1,935.57
84 06-Jan-12
$480,346.98
$272.83
$1,662.74
$1,935.57
85 20-Jan-12
$480,074.15
$273.78
$1,661.80
$1,935.57
86 03-Feb-12
$479,800.37
$274.72
$1,660.85
$1,935.57
87 17-Feb-12
$479,525.65
$275.67
$1,659.90
$1,935.57
88 02-Mar-12
$479,249.97
$276.63
$1,658.94
$1,935.57
89 16-Mar-12
$478,973.35
$277.59
$1,657.98
$1,935.57
90 30-Mar-12
$478,695.76
$278.55
$1,657.02
$1,935.57
91 13-Apr-12
$478,417.21
$279.51
$1,656.06
$1,935.57
92 27-Apr-12
$478,137.70
$280.48
$1,655.09
$1,935.57
93 11-May-12 $477,857.22
$281.45
$1,654.12
$1,935.57
94 25-May-12 $477,575.77
$282.42
$1,653.15
$1,935.57
95 08-Jun-12
$477,293.35
$283.40
$1,652.17
$1,935.57
96 22-Jun-12
$477,009.95
$284.38
$1,651.19
$1,935.57
97
06-Jul-12
$476,725.56
$285.37
$1,650.20
$1,935.57
98
20-Jul-12
$476,440.20
$286.36
$1,649.22
$1,935.57
99 03-Aug-12
$476,153.84
$287.35
$1,648.22
$1,935.57
100 17-Aug-12
$475,866.49
$288.34
$1,647.23
$1,935.57
101 31-Aug-12
$475,578.15
$289.34
$1,646.23
$1,935.57
102 14-Sep-12
$475,288.81
$290.34
$1,645.23
$1,935.57
103 28-Sep-12
$474,998.47
$291.35
$1,644.23
$1,935.57
104 12-Oct-12
$474,707.13
$292.35
$1,643.22
$1,935.57
105 26-Oct-12
$474,414.77
$293.37
$1,642.20
$1,935.57
106 09-Nov-12 $474,121.41
$294.38
$1,641.19
$1,935.57
107 23-Nov-12 $473,827.03
$295.40
$1,640.17
$1,935.57
108 07-Dec-12
$473,531.63
$296.42
$1,639.15
$1,935.57
109 21-Dec-12
$473,235.20
$297.45
$1,638.12
$1,935.57
110 04-Jan-13
$472,937.75
$298.48
$1,637.09
$1,935.57
111 18-Jan-13
$472,639.27
$299.51
$1,636.06
$1,935.57
112 01-Feb-13
$472,339.76
$300.55
$1,635.02
$1,935.57
113 15-Feb-13
$472,039.21
$301.59
$1,633.98
$1,935.57
114 01-Mar-13
$471,737.62
$302.63
$1,632.94
$1,935.57
115 15-Mar-13
$471,434.99
$303.68
$1,631.89
$1,935.57
116 29-Mar-13
$471,131.31
$304.73
$1,630.84
$1,935.57
117 12-Apr-13
$470,826.58
$305.79
$1,629.78
$1,935.57
118 26-Apr-13
$470,520.79
$306.85
$1,628.73
$1,935.57
119 10-May-13 $470,213.95
$307.91
$1,627.66
$1,935.57
120 24-May-13 $469,906.04
$308.97
$1,626.60
$1,935.57
121 07-Jun-13
$469,597.07
$310.04
$1,625.53
$1,935.57
122 21-Jun-13
$469,287.02
$311.12
$1,624.46
$1,935.57
123
05-Jul-13
$468,975.91
$312.19
$1,623.38
$1,935.57
124
19-Jul-13
$468,663.71
$313.27
$1,622.30
$1,935.57
125 02-Aug-13
$468,350.44
$314.36
$1,621.21
$1,935.57
126 16-Aug-13
$468,036.08
$315.45
$1,620.12
$1,935.57
127 30-Aug-13
$467,720.64
$316.54
$1,619.03
$1,935.57
128 13-Sep-13
$467,404.10
$317.63
$1,617.94
$1,935.57
129 27-Sep-13
$467,086.46
$318.73
$1,616.84
$1,935.57
130 11-Oct-13
$466,767.73
$319.84
$1,615.73
$1,935.57
131 25-Oct-13
$466,447.89
$320.94
$1,614.63
$1,935.57
132 08-Nov-13 $466,126.95
$322.05
$1,613.52
$1,935.57
133 22-Nov-13 $465,804.90
$323.17
$1,612.40
$1,935.57
134 06-Dec-13
$465,481.73
$324.29
$1,611.28
$1,935.57
135 20-Dec-13
$465,157.44
$325.41
$1,610.16
$1,935.57
136 03-Jan-14
$464,832.03
$326.54
$1,609.03
$1,935.57
137 17-Jan-14
$464,505.49
$327.67
$1,607.90
$1,935.57
138 31-Jan-14
$464,177.82
$328.80
$1,606.77
$1,935.57
139 14-Feb-14
$463,849.02
$329.94
$1,605.63
$1,935.57
140 28-Feb-14
$463,519.08
$331.08
$1,604.49
$1,935.57
141 14-Mar-14
$463,188.00
$332.23
$1,603.34
$1,935.57
142 28-Mar-14
$462,855.77
$333.38
$1,602.19
$1,935.57
143 11-Apr-14
$462,522.39
$334.53
$1,601.04
$1,935.57
144 25-Apr-14
$462,187.86
$335.69
$1,599.88
$1,935.57
145 09-May-14 $461,852.17
$336.85
$1,598.72
$1,935.57
146 23-May-14 $461,515.32
$338.02
$1,597.55
$1,935.57
147 06-Jun-14
$461,177.30
$339.19
$1,596.38
$1,935.57
148 20-Jun-14
$460,838.11
$340.36
$1,595.21
$1,935.57
149
04-Jul-14
$460,497.75
$341.54
$1,594.03
$1,935.57
150
18-Jul-14
$460,156.21
$342.72
$1,592.85
$1,935.57
151 01-Aug-14
$459,813.49
$343.91
$1,591.66
$1,935.57
152 15-Aug-14
$459,469.58
$345.10
$1,590.47
$1,935.57
153 29-Aug-14
$459,124.48
$346.29
$1,589.28
$1,935.57
154 12-Sep-14
$458,778.19
$347.49
$1,588.08
$1,935.57
155 26-Sep-14
$458,430.69
$348.70
$1,586.88
$1,935.57

Activity (3)

You've already reviewed this. Edit your review.
1 thousand reads
1 hundred reads
buo92688657 liked this

You're Reading a Free Preview

Download
/*********** DO NOT ALTER ANYTHING BELOW THIS LINE ! ************/ var s_code=s.t();if(s_code)document.write(s_code)//-->