100K
15 years fixed rate 5%
pmt Principal Interest Total End
# Pmt Pmt Pmt Balance
001 374.12 416.67 790.79 99625.88
012 391.63 399.16 790.79 95406.19
Subtotal 01 4593.81 4895.67 9489.48 95406.19
15 years fixed rate 4.75%
pmt Principal Interest Total End
# Pmt Pmt Pmt Balance
001 382.00 395.83 777.83 99618.00
012 398.96 378.87 777.83 95314.91
Subtotal 01 4685.09 4648.87 9333.96 95314.91
15 years fixed rate 4.5%
pmt Principal Interest Total End
# Pmt Pmt Pmt Balance
001 389.99 375.00 764.99 99610.01
012 406.38 358.61 764.99 95222.38
Subtotal 01 4777.62 4402.26 9179.88 95222.38