Free Essay

My Marina House: Loan Evaluation

In:

Submitted By cgarland00
Words 4223
Pages 17
My Marina House: Loan Evaluation

$339,000 Beds: 4
Baths: 3 Full Description
The Marina House was a wonderful waterfront restaurant that was completely remodeled to a residence in 1992. The house is on Paradise Lake in Arizona City which is halfway between Phoenix and Tucson, just south of Casa Grande. The Marina House is a three story hexagonal with an open floor plan and centrally located high-end kitchen. The restaurants walk-in refrigerator is still operational though we only used it as a second pantry. At 48 acres, Paradise Lake is the largest residential lake in the state of Arizona. The house sits on it's own point with 300+ feet of waterfront on two sides of the property. If this house were any more waterfront, it would have to be a boat. The Marina House and compound sits on 1. 75 acres of landscaped grounds. The acreage, encompassing wall, and extended driveway give more than adequate privacy. The Marina House is also the only house on the lake that owns the property right to the seawall. The house itself is 4 bedrooms and 3 baths. The large master bedroom comes with an equally large master bath with a separate shower and jetted tub. Of course there is a walk-in closet and separate water closet. The Master bedroom as well as two other bedrooms have direct access to the large wrap-around view deck to the lake. The large upper deck gives shade and cover for the continually used large seawall entertainment area. The observation/crow's nest is on the third floor allowing a 360 degree panoramic views. The air-conditioned detached three-

1. Asking price: $339,000.00
$339,000*.10=$33,900.00
Assessed value: 10% $($33,900.00)
$33,900* .15= $5085
Real estate taxes: 15% ($5,085.00)
Purchasing Price: $339,000.00 http://www.homefinder.com/AZ/Arizona-City/10241-W-Monaco-Blvd-106003271d Market interest rate: 3.75%

2. Down payment (20%) $339,000*.20%= $67,800.00 Amount Financed $339,000-$67,800= $271,200.00 Monthly mortgage payment M=P i(1+i)^n (1+i)^n-1
M= 271,200.00 *.003125(1+0.003125)^360 (1+0.003125)^360-1
M= 271,200 * 0.004631155916
M= $1,255.97

3. Real estate tax = $5085.00 5085 / 360 = $14.13 1,255.97+14,13= $1,279.52

4. Monthly required income $1279.52 / 30%=$4265 Annual required income 4265*12= $51,180.00

5.
Date Interest Principal Balance
Jan, 2014 $863.39 $416.13 $275,868.87
Feb, 2014 $862.09 $417.43 $275,451.44
Mar, 2014 $860.79 $418.73 $275,032.71
Apr, 2014 $859.48 $420.04 $274,612.67
May, 2014 $858.16 $421.35 $274,191.31
Jun, 2014 $856.85 $422.67 $273,768.64
Jul, 2014 $855.53 $423.99 $273,344.65
Aug, 2014 $854.20 $425.32 $272,919.33
Sep, 2014 $852.87 $426.65 $272,492.69
Oct, 2014 $851.54 $427.98 $272,064.71
Nov, 2014 $850.20 $429.32 $271,635.39
Dec, 2014 $848.86 $430.66 $271,204.73
2014 $10,273.96 $5,080.27 $271,204.73
Jan, 2015 $847.51 $432.00 $270,772.73
Feb, 2015 $846.16 $433.35 $270,339.38
Mar, 2015 $844.81 $434.71 $269,904.67
Apr, 2015 $843.45 $436.07 $269,468.60
May, 2015 $842.09 $437.43 $269,031.17
Jun, 2015 $840.72 $438.80 $268,592.37
Jul, 2015 $839.35 $440.17 $268,152.21
Aug, 2015 $837.98 $441.54 $267,710.66
Sep, 2015 $836.60 $442.92 $267,267.74
Oct, 2015 $835.21 $444.31 $266,823.43
Nov, 2015 $833.82 $445.70 $266,377.74
Dec, 2015 $832.43 $447.09 $265,930.65
2015 $10,080.14 $5,274.08 $265,930.65
Jan, 2016 $831.03 $448.49 $265,482.16
Feb, 2016 $829.63 $449.89 $265,032.28
Mar, 2016 $828.23 $451.29 $264,580.98
Apr, 2016 $826.82 $452.70 $264,128.28
May, 2016 $825.40 $454.12 $263,674.16
Jun, 2016 $823.98 $455.54 $263,218.62
Jul, 2016 $822.56 $456.96 $262,761.66
Aug, 2016 $821.13 $458.39 $262,303.27
Sep, 2016 $819.70 $459.82 $261,843.45
Oct, 2016 $818.26 $461.26 $261,382.20
Nov, 2016 $816.82 $462.70 $260,919.50
Dec, 2016 $815.37 $464.15 $260,455.35
2016 $9,878.93 $5,475.30 $260,455.35
Jan, 2017 $813.92 $465.60 $259,989.75
Feb, 2017 $812.47 $467.05 $259,522.70
Mar, 2017 $811.01 $468.51 $259,054.19
Apr, 2017 $809.54 $469.97 $258,584.22
May, 2017 $808.08 $471.44 $258,112.78
Jun, 2017 $806.60 $472.92 $257,639.86
Jul, 2017 $805.12 $474.39 $257,165.46
Aug, 2017 $803.64 $475.88 $256,689.59
Sep, 2017 $802.15 $477.36 $256,212.22
Oct, 2017 $800.66 $478.86 $255,733.37
Nov, 2017 $799.17 $480.35 $255,253.02
Dec, 2017 $797.67 $481.85 $254,771.16
2017 $9,670.04 $5,684.19 $254,771.16
Jan, 2018 $796.16 $483.36 $254,287.80
Feb, 2018 $794.65 $484.87 $253,802.93
Mar, 2018 $793.13 $486.38 $253,316.55
Apr, 2018 $791.61 $487.90 $252,828.64
May, 2018 $790.09 $489.43 $252,339.22
Jun, 2018 $788.56 $490.96 $251,848.26
Jul, 2018 $787.03 $492.49 $251,355.76
Aug, 2018 $785.49 $494.03 $250,861.73
Sep, 2018 $783.94 $495.58 $250,366.16
Oct, 2018 $782.39 $497.12 $249,869.03
Nov, 2018 $780.84 $498.68 $249,370.35
Dec, 2018 $779.28 $500.24 $248,870.12
2018 $9,453.18 $5,901.05 $248,870.12
Jan, 2019 $777.72 $501.80 $248,368.32
Feb, 2019 $776.15 $503.37 $247,864.95
Mar, 2019 $774.58 $504.94 $247,360.01
Apr, 2019 $773.00 $506.52 $246,853.49
May, 2019 $771.42 $508.10 $246,345.39
Jun, 2019 $769.83 $509.69 $245,835.70
Jul, 2019 $768.24 $511.28 $245,324.41
Aug, 2019 $766.64 $512.88 $244,811.53
Sep, 2019 $765.04 $514.48 $244,297.05
Oct, 2019 $763.43 $516.09 $243,780.96
Nov, 2019 $761.82 $517.70 $243,263.26
Dec, 2019 $760.20 $519.32 $242,743.94
2019 $9,228.05 $6,126.18 $242,743.94
Jan, 2020 $758.57 $520.94 $242,222.99
Feb, 2020 $756.95 $522.57 $241,700.42
Mar, 2020 $755.31 $524.21 $241,176.22
Apr, 2020 $753.68 $525.84 $240,650.37
May, 2020 $752.03 $527.49 $240,122.89
Jun, 2020 $750.38 $529.13 $239,593.75
Jul, 2020 $748.73 $530.79 $239,062.96
Aug, 2020 $747.07 $532.45 $238,530.51
Sep, 2020 $745.41 $534.11 $237,996.40
Oct, 2020 $743.74 $535.78 $237,460.62
Nov, 2020 $742.06 $537.45 $236,923.17
Dec, 2020 $740.38 $539.13 $236,384.04
2020 $8,994.33 $6,359.90 $236,384.04
Jan, 2021 $738.70 $540.82 $235,843.22
Feb, 2021 $737.01 $542.51 $235,300.71
Mar, 2021 $735.31 $544.20 $234,756.50
Apr, 2021 $733.61 $545.90 $234,210.60
May, 2021 $731.91 $547.61 $233,662.99
Jun, 2021 $730.20 $549.32 $233,113.67
Jul, 2021 $728.48 $551.04 $232,562.63
Aug, 2021 $726.76 $552.76 $232,009.87
Sep, 2021 $725.03 $554.49 $231,455.38
Oct, 2021 $723.30 $556.22 $230,899.16
Nov, 2021 $721.56 $557.96 $230,341.20
Dec, 2021 $719.82 $559.70 $229,781.50
2021 $8,751.69 $6,602.54 $229,781.50
Jan, 2022 $718.07 $561.45 $229,220.04
Feb, 2022 $716.31 $563.21 $228,656.84
Mar, 2022 $714.55 $564.97 $228,091.87
Apr, 2022 $712.79 $566.73 $227,525.14
May, 2022 $711.02 $568.50 $226,956.64
Jun, 2022 $709.24 $570.28 $226,386.36
Jul, 2022 $707.46 $572.06 $225,814.30
Aug, 2022 $705.67 $573.85 $225,240.45
Sep, 2022 $703.88 $575.64 $224,664.80
Oct, 2022 $702.08 $577.44 $224,087.36
Nov, 2022 $700.27 $579.25 $223,508.12
Dec, 2022 $698.46 $581.06 $222,927.06
2022 $8,499.79 $6,854.44 $222,927.06
Jan, 2023 $696.65 $582.87 $222,344.19
Feb, 2023 $694.83 $584.69 $221,759.50
Mar, 2023 $693.00 $586.52 $221,172.97
Apr, 2023 $691.17 $588.35 $220,584.62
May, 2023 $689.33 $590.19 $219,994.43
Jun, 2023 $687.48 $592.04 $219,402.39
Jul, 2023 $685.63 $593.89 $218,808.51
Aug, 2023 $683.78 $595.74 $218,212.76
Sep, 2023 $681.91 $597.60 $217,615.16
Oct, 2023 $680.05 $599.47 $217,015.69
Nov, 2023 $678.17 $601.34 $216,414.34
Dec, 2023 $676.29 $603.22 $215,811.12
2023 $8,238.29 $7,115.94 $215,811.12
Jan, 2024 $674.41 $605.11 $215,206.01
Feb, 2024 $672.52 $607.00 $214,599.01
Mar, 2024 $670.62 $608.90 $213,990.11
Apr, 2024 $668.72 $610.80 $213,379.31
May, 2024 $666.81 $612.71 $212,766.61
Jun, 2024 $664.90 $614.62 $212,151.98
Jul, 2024 $662.97 $616.54 $211,535.44
Aug, 2024 $661.05 $618.47 $210,916.97
Sep, 2024 $659.12 $620.40 $210,296.56
Oct, 2024 $657.18 $622.34 $209,674.22
Nov, 2024 $655.23 $624.29 $209,049.93
Dec, 2024 $653.28 $626.24 $208,423.70
2024 $7,966.80 $7,387.42 $208,423.70
Jan, 2025 $651.32 $628.19 $207,795.50
Feb, 2025 $649.36 $630.16 $207,165.34
Mar, 2025 $647.39 $632.13 $206,533.22
Apr, 2025 $645.42 $634.10 $205,899.11
May, 2025 $643.43 $636.08 $205,263.03
Jun, 2025 $641.45 $638.07 $204,624.96
Jul, 2025 $639.45 $640.07 $203,984.89
Aug, 2025 $637.45 $642.07 $203,342.83
Sep, 2025 $635.45 $644.07 $202,698.75
Oct, 2025 $633.43 $646.09 $202,052.67
Nov, 2025 $631.41 $648.10 $201,404.56
Dec, 2025 $629.39 $650.13 $200,754.43
2025 $7,684.96 $7,669.26 $200,754.43
Jan, 2026 $627.36 $652.16 $200,102.27
Feb, 2026 $625.32 $654.20 $199,448.07
Mar, 2026 $623.28 $656.24 $198,791.83
Apr, 2026 $621.22 $658.29 $198,133.54
May, 2026 $619.17 $660.35 $197,473.18
Jun, 2026 $617.10 $662.42 $196,810.77
Jul, 2026 $615.03 $664.49 $196,146.28
Aug, 2026 $612.96 $666.56 $195,479.72
Sep, 2026 $610.87 $668.64 $194,811.08
Oct, 2026 $608.78 $670.73 $194,140.34
Nov, 2026 $606.69 $672.83 $193,467.51
Dec, 2026 $604.59 $674.93 $192,792.58
2026 $7,392.37 $7,961.85 $192,792.58
Jan, 2027 $602.48 $677.04 $192,115.54
Feb, 2027 $600.36 $679.16 $191,436.38
Mar, 2027 $598.24 $681.28 $190,755.10
Apr, 2027 $596.11 $683.41 $190,071.69
May, 2027 $593.97 $685.54 $189,386.15
Jun, 2027 $591.83 $687.69 $188,698.46
Jul, 2027 $589.68 $689.84 $188,008.62
Aug, 2027 $587.53 $691.99 $187,316.63
Sep, 2027 $585.36 $694.15 $186,622.48
Oct, 2027 $583.20 $696.32 $185,926.15
Nov, 2027 $581.02 $698.50 $185,227.65
Dec, 2027 $578.84 $700.68 $184,526.97
2027 $7,088.62 $8,265.61 $184,526.97
Jan, 2028 $576.65 $702.87 $183,824.10
Feb, 2028 $574.45 $705.07 $183,119.03
Mar, 2028 $572.25 $707.27 $182,411.76
Apr, 2028 $570.04 $709.48 $181,702.27
May, 2028 $567.82 $711.70 $180,990.58
Jun, 2028 $565.60 $713.92 $180,276.65
Jul, 2028 $563.36 $716.15 $179,560.50
Aug, 2028 $561.13 $718.39 $178,842.11
Sep, 2028 $558.88 $720.64 $178,121.47
Oct, 2028 $556.63 $722.89 $177,398.58
Nov, 2028 $554.37 $725.15 $176,673.43
Dec, 2028 $552.10 $727.41 $175,946.02
2028 $6,773.27 $8,580.95 $175,946.02
Jan, 2029 $549.83 $729.69 $175,216.33
Feb, 2029 $547.55 $731.97 $174,484.36
Mar, 2029 $545.26 $734.26 $173,750.10
Apr, 2029 $542.97 $736.55 $173,013.55
May, 2029 $540.67 $738.85 $172,274.70
Jun, 2029 $538.36 $741.16 $171,533.54
Jul, 2029 $536.04 $743.48 $170,790.07
Aug, 2029 $533.72 $745.80 $170,044.27
Sep, 2029 $531.39 $748.13 $169,296.14
Oct, 2029 $529.05 $750.47 $168,545.67
Nov, 2029 $526.71 $752.81 $167,792.85
Dec, 2029 $524.35 $755.17 $167,037.69
2029 $6,445.90 $8,908.33 $167,037.69
Jan, 2030 $521.99 $757.53 $166,280.16
Feb, 2030 $519.63 $759.89 $165,520.27
Mar, 2030 $517.25 $762.27 $164,758.00
Apr, 2030 $514.87 $764.65 $163,993.35
May, 2030 $512.48 $767.04 $163,226.31
Jun, 2030 $510.08 $769.44 $162,456.87
Jul, 2030 $507.68 $771.84 $161,685.03
Aug, 2030 $505.27 $774.25 $160,910.78
Sep, 2030 $502.85 $776.67 $160,134.11
Oct, 2030 $500.42 $779.10 $159,355.01
Nov, 2030 $497.98 $781.53 $158,573.47
Dec, 2030 $495.54 $783.98 $157,789.49
2030 $6,106.03 $9,248.19 $157,789.49
Jan, 2031 $493.09 $786.43 $157,003.07
Feb, 2031 $490.63 $788.88 $156,214.18
Mar, 2031 $488.17 $791.35 $155,422.83
Apr, 2031 $485.70 $793.82 $154,629.01
May, 2031 $483.22 $796.30 $153,832.71
Jun, 2031 $480.73 $798.79 $153,033.92
Jul, 2031 $478.23 $801.29 $152,232.63
Aug, 2031 $475.73 $803.79 $151,428.84
Sep, 2031 $473.22 $806.30 $150,622.53
Oct, 2031 $470.70 $808.82 $149,813.71
Nov, 2031 $468.17 $811.35 $149,002.36
Dec, 2031 $465.63 $813.89 $148,188.47
2031 $5,753.20 $9,601.02 $148,188.47
Jan, 2032 $463.09 $816.43 $147,372.04
Feb, 2032 $460.54 $818.98 $146,553.06
Mar, 2032 $457.98 $821.54 $145,731.52
Apr, 2032 $455.41 $824.11 $144,907.41
May, 2032 $452.84 $826.68 $144,080.73
Jun, 2032 $450.25 $829.27 $143,251.46
Jul, 2032 $447.66 $831.86 $142,419.60
Aug, 2032 $445.06 $834.46 $141,585.15
Sep, 2032 $442.45 $837.07 $140,748.08
Oct, 2032 $439.84 $839.68 $139,908.40
Nov, 2032 $437.21 $842.31 $139,066.10
Dec, 2032 $434.58 $844.94 $138,221.16
2032 $5,386.91 $9,967.31 $138,221.16
Jan, 2033 $431.94 $847.58 $137,373.58
Feb, 2033 $429.29 $850.23 $136,523.35
Mar, 2033 $426.64 $852.88 $135,670.47
Apr, 2033 $423.97 $855.55 $134,814.92
May, 2033 $421.30 $858.22 $133,956.70
Jun, 2033 $418.61 $860.90 $133,095.79
Jul, 2033 $415.92 $863.59 $132,232.20
Aug, 2033 $413.23 $866.29 $131,365.91
Sep, 2033 $410.52 $869.00 $130,496.91
Oct, 2033 $407.80 $871.72 $129,625.19
Nov, 2033 $405.08 $874.44 $128,750.75
Dec, 2033 $402.35 $877.17 $127,873.58
2033 $5,006.65 $10,347.58 $127,873.58
Jan, 2034 $399.60 $879.91 $126,993.66
Feb, 2034 $396.86 $882.66 $126,111.00
Mar, 2034 $394.10 $885.42 $125,225.58
Apr, 2034 $391.33 $888.19 $124,337.39
May, 2034 $388.55 $890.96 $123,446.42
Jun, 2034 $385.77 $893.75 $122,552.68
Jul, 2034 $382.98 $896.54 $121,656.13
Aug, 2034 $380.18 $899.34 $120,756.79
Sep, 2034 $377.36 $902.15 $119,854.64
Oct, 2034 $374.55 $904.97 $118,949.66
Nov, 2034 $371.72 $907.80 $118,041.86
Dec, 2034 $368.88 $910.64 $117,131.22
2034 $4,611.87 $10,742.35 $117,131.22
Jan, 2035 $366.04 $913.48 $116,217.74
Feb, 2035 $363.18 $916.34 $115,301.40
Mar, 2035 $360.32 $919.20 $114,382.20
Apr, 2035 $357.44 $922.07 $113,460.12
May, 2035 $354.56 $924.96 $112,535.17
Jun, 2035 $351.67 $927.85 $111,607.32
Jul, 2035 $348.77 $930.75 $110,676.58
Aug, 2035 $345.86 $933.65 $109,742.92
Sep, 2035 $342.95 $936.57 $108,806.35
Oct, 2035 $340.02 $939.50 $107,866.85
Nov, 2035 $337.08 $942.44 $106,924.42
Dec, 2035 $334.14 $945.38 $105,979.03
2035 $4,202.04 $11,152.19 $105,979.03
Jan, 2036 $331.18 $948.33 $105,030.70
Feb, 2036 $328.22 $951.30 $104,079.40
Mar, 2036 $325.25 $954.27 $103,125.13
Apr, 2036 $322.27 $957.25 $102,167.88
May, 2036 $319.27 $960.24 $101,207.63
Jun, 2036 $316.27 $963.25 $100,244.39
Jul, 2036 $313.26 $966.26 $99,278.13
Aug, 2036 $310.24 $969.27 $98,308.86
Sep, 2036 $307.22 $972.30 $97,336.56
Oct, 2036 $304.18 $975.34 $96,361.21
Nov, 2036 $301.13 $978.39 $95,382.82
Dec, 2036 $298.07 $981.45 $94,401.38
2036 $3,776.57 $11,577.66 $94,401.38
Jan, 2037 $295.00 $984.51 $93,416.86
Feb, 2037 $291.93 $987.59 $92,429.27
Mar, 2037 $288.84 $990.68 $91,438.59
Apr, 2037 $285.75 $993.77 $90,444.82
May, 2037 $282.64 $996.88 $89,447.94
Jun, 2037 $279.52 $999.99 $88,447.95
Jul, 2037 $276.40 $1,003.12 $87,444.83
Aug, 2037 $273.27 $1,006.25 $86,438.57
Sep, 2037 $270.12 $1,009.40 $85,429.18
Oct, 2037 $266.97 $1,012.55 $84,416.62
Nov, 2037 $263.80 $1,015.72 $83,400.91
Dec, 2037 $260.63 $1,018.89 $82,382.01
2037 $3,334.87 $12,019.36 $82,382.01
Jan, 2038 $257.44 $1,022.08 $81,359.94
Feb, 2038 $254.25 $1,025.27 $80,334.67
Mar, 2038 $251.05 $1,028.47 $79,306.20
Apr, 2038 $247.83 $1,031.69 $78,274.51
May, 2038 $244.61 $1,034.91 $77,239.60
Jun, 2038 $241.37 $1,038.15 $76,201.45
Jul, 2038 $238.13 $1,041.39 $75,160.06
Aug, 2038 $234.88 $1,044.64 $74,115.42
Sep, 2038 $231.61 $1,047.91 $73,067.51
Oct, 2038 $228.34 $1,051.18 $72,016.33
Nov, 2038 $225.05 $1,054.47 $70,961.86
Dec, 2038 $221.76 $1,057.76 $69,904.10
2038 $2,876.31 $12,477.92 $69,904.10
Jan, 2039 $218.45 $1,061.07 $68,843.03
Feb, 2039 $215.13 $1,064.38 $67,778.65
Mar, 2039 $211.81 $1,067.71 $66,710.93
Apr, 2039 $208.47 $1,071.05 $65,639.89
May, 2039 $205.12 $1,074.39 $64,565.49
Jun, 2039 $201.77 $1,077.75 $63,487.74
Jul, 2039 $198.40 $1,081.12 $62,406.62
Aug, 2039 $195.02 $1,084.50 $61,322.12
Sep, 2039 $191.63 $1,087.89 $60,234.24
Oct, 2039 $188.23 $1,091.29 $59,142.95
Nov, 2039 $184.82 $1,094.70 $58,048.25
Dec, 2039 $181.40 $1,098.12 $56,950.13
2039 $2,400.26 $12,953.96 $56,950.13
Jan, 2040 $177.97 $1,101.55 $55,848.58
Feb, 2040 $174.53 $1,104.99 $54,743.59
Mar, 2040 $171.07 $1,108.45 $53,635.15
Apr, 2040 $167.61 $1,111.91 $52,523.24
May, 2040 $164.14 $1,115.38 $51,407.85
Jun, 2040 $160.65 $1,118.87 $50,288.98
Jul, 2040 $157.15 $1,122.37 $49,166.62
Aug, 2040 $153.65 $1,125.87 $48,040.75
Sep, 2040 $150.13 $1,129.39 $46,911.35
Oct, 2040 $146.60 $1,132.92 $45,778.43
Nov, 2040 $143.06 $1,136.46 $44,641.97
Dec, 2040 $139.51 $1,140.01 $43,501.96
2040 $1,906.05 $13,448.17 $43,501.96
Jan, 2041 $135.94 $1,143.58 $42,358.38
Feb, 2041 $132.37 $1,147.15 $41,211.24
Mar, 2041 $128.79 $1,150.73 $40,060.50
Apr, 2041 $125.19 $1,154.33 $38,906.17
May, 2041 $121.58 $1,157.94 $37,748.23
Jun, 2041 $117.96 $1,161.56 $36,586.68
Jul, 2041 $114.33 $1,165.19 $35,421.49
Aug, 2041 $110.69 $1,168.83 $34,252.67
Sep, 2041 $107.04 $1,172.48 $33,080.19
Oct, 2041 $103.38 $1,176.14 $31,904.04
Nov, 2041 $99.70 $1,179.82 $30,724.22
Dec, 2041 $96.01 $1,183.51 $29,540.72
2041 $1,392.99 $13,961.24 $29,540.72
Jan, 2042 $92.31 $1,187.20 $28,353.52
Feb, 2042 $88.60 $1,190.91 $27,162.60
Mar, 2042 $84.88 $1,194.64 $25,967.97
Apr, 2042 $81.15 $1,198.37 $24,769.60
May, 2042 $77.40 $1,202.11 $23,567.48
Jun, 2042 $73.65 $1,205.87 $22,361.61
Jul, 2042 $69.88 $1,209.64 $21,151.97
Aug, 2042 $66.10 $1,213.42 $19,938.55
Sep, 2042 $62.31 $1,217.21 $18,721.34
Oct, 2042 $58.50 $1,221.01 $17,500.33
Nov, 2042 $54.69 $1,224.83 $16,275.50
Dec, 2042 $50.86 $1,228.66 $15,046.84
2042 $860.35 $14,493.88 $15,046.84
Jan, 2043 $47.02 $1,232.50 $13,814.34
Feb, 2043 $43.17 $1,236.35 $12,577.99
Mar, 2043 $39.31 $1,240.21 $11,337.78
Apr, 2043 $35.43 $1,244.09 $10,093.69
May, 2043 $31.54 $1,247.98 $8,845.72
Jun, 2043 $27.64 $1,251.88 $7,593.84
Jul, 2043 $23.73 $1,255.79 $6,338.05
Aug, 2043 $19.81 $1,259.71 $5,078.34
Sep, 2043 $15.87 $1,263.65 $3,814.69
Oct, 2043 $11.92 $1,267.60 $2,547.09
Nov, 2043 $7.96 $1,271.56 $1,275.53
Dec, 2043 $3.99 $1,275.53 $0.00
2043 $307.39 $15,046.84 $0.00
Totals $184,341.81 $276,284.98

6.The last payment is January 2044. In July 2025 the amount applied to the principal exceeds the amount of interest paid, at this point 150 payments have been made.
7.The total interest paid $184,341.81 and the total principal paid is $276,284.98.

8. This project assisted my understanding of the process of buying a home. When buying a home several elements play into the actual cost of the home like real estate tax and market rate interest. A home priced at $339,000 with a down payment of $67,800 will require a $271,200 loan plus $5085.00 for real estate tax bringing the loan total to $276,285.The buyer would have to make of monthly payment of $1279.52 and would need a $51,180 annual income to qualify for the loan. After the last payment the homeowner would have paid $184,341.81 in interest and $276,284.98 for the home. The total cost of this home starting at $339,000 with a $67800.00 down payment is $528,426.79.

Similar Documents

Free Essay

Trump Marketing

...1. Executive Summary 1.1 Brief Summary While the Trump organization continues the expansion of its entertainment/luxury conglomerate through the recent acquisition of half ownership over the sports entertainment giant The World Wrestling Entertainment (WWE) and its recent entry into the higher-tier water business with its new brand, Trump Ice, it’s Casinos in Atlantic City (AC) do not seem to be doing so well. With increased competition, mounting regulations, and a relatively depressed economy the overall revenue of the Trump Organization’s AC hotels are diminishing, with administration expecting lower market shares in the coming years (“Trump buys raw”, 2009) (“The Trump Brand, 2012) (“Trump Entertainment Resorts, Inc”, 2010) (Bary, A., 2011). The organization’s failure to systematically allocate resources for periodic improvements/updates to these facilities have cost it the inability to attract or retain customers. In fact, just recently the organization relinquished one of its AC properties, The Trump Plaza to its competitor, The Golden Nugget (Wittowski, 2011). This is allocation of resources is critical in an industry where customer retention is correlated to the amount of expenditure and improvements made to the facilities. This slump in the organization competitive performance has been the case for quite some time. The Trump Organization has repeatedly fell at the brink of filing for bankruptcy – due to high leverage, low liquidity, and poor operating performance...

Words: 12474 - Pages: 50

Premium Essay

Stuent

...Report On HR Department training Development of Prime Bank Prepared by: Sadia sharmin ID:12302009 Subject:ART204 Section:C Prepared For: Tanvir H Dawn Faculty of CBA College of Business Administration Submission date: 14th Nov, 2015 Letter of transmittal To Tanvir H Dawn Faculty, College of Business Administration Subject: Letter of transmittal for improving quality and productivity. Sir, It delights that we presenting our group work on improving productivity and quality of Prime Bank Ltd. It was given as task. We complete our task within the time. I, face so many problems as such as computer virus, internet accesses problem in our university lab. There are so many limitations although we can complete our task for this we group members are so grateful to authority. This is particular in nature. In case of any doubt we the people undersign on this presentation remain stand by to clarify. Thank you very much sir Name:Sadia Sharmin , ID # 12302009 Sing--------- Students Declaration I am the student of college of business administration, International University of Business Agriculture And Technology, Uttara, Dhaka 1230 declared that this was assigned to us so we try to complete it within the time. We declared that it’s our own writing; we the groups of students under signing are responsible for any...

Words: 12569 - Pages: 51

Premium Essay

Report

...standard of long-range planning is needed to allocate the fund in diverse field and to minimize the risk and maximize the return on the invested fund. While sanctioning of credit undergoes some steps like collecting of related documents and information with duly filled-up credit application form, scrutinizing, investigation, preparation of proposal, sanctioning, pre-disbursement compliance, disbursement, supervision, monitoring. Credit Management deals with all this process. An important task under this section is credit risk management which is simply defined as the potential that a bank borrower or counterparty will fail to meet its obligations in accordance with agreed terms. Effective credit administration works to ensure good recovery of loan which is the key to long-term success of any banking organization. In the backdrop of economic liberalization and financial sector reforms, a group of highly successful local entrepreneurs conceived an idea of floating a commercial bank with different outlook. For them it was competence, excellence and consistent delivery of reliable service s with superior value products. Accordingly, Prime Bank Ltd. Was created and commencement of business...

Words: 16666 - Pages: 67

Premium Essay

Nasir

...By: Chowdhury Tasmiah Jabeen ID-06104024 BRAC Business School (BBS) BRAC University Date of Submission: 23rd December 2009 Letter of Transmittal_______________________ 23rd December 2009 Sharmin Shabnam Rahman BRAC Business School (BBS) BRAC University Subject: Submission of Internship Report of BBA Programme Dear Madam, It is my great pleasure to submit the internship report on "Functions of Credit Risk management in Non Banking Financial Institutions (NBFI) in Bangladesh, A study on IDLC Finance Ltd " which is a part of BBA Programme to you for your consideration. I made sincere efforts to study related materials, documents, observe operations performed in IDLC Finance Limited and examine relevant records for preparation of the report. Within the time limit, I have tried my best to compile the pertinent information as comprehensively as possible and if you need any further information, I will be glad to assist you. Thanking you, Chowdhury Tasmiah Jabeen ID-06104024 BRAC Business School (BBS) BRAC University Acknowledgement ____________________________ At first I would like to thank my honorable internship supervisor from BRAC Business School (BBS), BRAC University, Sharmin Shabnam Rahman for providing me such an opportunity to prepare an Internship Report on “Functions of Credit Risk management in Non Banking Financial Institutions (NBFI) in...

Words: 10071 - Pages: 41

Premium Essay

Idlc Report

... Submitted By: Chowdhury Tasmiah Jabeen ID-06104024 BRAC Business School (BBS) BRAC University Date of Submission: 23rd December 2009 Letter of Transmittal_______________________ 23rd December 2009 Sharmin Shabnam Rahman BRAC Business School (BBS) BRAC University Subject: Submission of Internship Report of BBA Programme Dear Madam, It is my great pleasure to submit the internship report on "Functions of Credit Risk management in Non Banking Financial Institutions (NBFI) in Bangladesh, A study on IDLC Finance Ltd " which is a part of BBA Programme to you for your consideration. I made sincere efforts to study related materials, documents, observe operations performed in IDLC Finance Limited and examine relevant records for preparation of the report. Within the time limit, I have tried my best to compile the pertinent information as comprehensively as possible and if you need any further information, I will be glad to assist you. Thanking you, Chowdhury Tasmiah Jabeen ID-06104024 BRAC Business School (BBS) BRAC University Acknowledgement ____________________________ At first I would like to thank my honorable internship supervisor from BRAC Business School (BBS), BRAC University, Sharmin Shabnam Rahman for providing me such an opportunity to prepare an Internship Report on “Functions of Credit Risk management in Non Banking Financial Institutions (NBFI) in Bangladesh, A study on IDLC Finance...

Words: 14614 - Pages: 59

Premium Essay

Lienvu

...AVB 10-K 12/31/2013 Section 1: 10-K (10-K) Use these links to rapidly review the document TABLE OF CONTENTS PART III UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 FORM 10-K ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the fiscal year ended December 31, 2013 Commission file number 1-12672 AVALONBAY COMMUNITIES, INC. (Exact name of registrant as specified in its charter) Maryland (State or other jurisdiction of incorporation or organization) 77-0404318 (I.R.S. Employer Identification No.) Ballston Tower 671 N. Glebe Rd, Suite 800 Arlington, Virginia 22203 (Address of principal executive office) (703) 329-6300 (Registrant's telephone number, including area code) Securities registered pursuant to Section 12(b) of the Act: (Title of each class) (Name of each exchange on which registered) Common Stock, par value $.01 per share New York Stock Exchange Securities registered pursuant to Section 12(g) of the Act: None Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act. Yes ý No o Yes o No ý Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding twelve (12) months (or for such...

Words: 85121 - Pages: 341

Free Essay

Risk Management in Islamic Banking and Finance

...RISK MANAGEMENT IN ISLAMIC BANKING AND FINANCE:  THE ARAB FINANCE HOUSE EXAMPLE  Bilal A. Fleifel  A Thesis Submitted to the  University of North Carolina Wilmington in Partial Fulfillment  of the Requirements for the Degree of  Master of Business Administration  Cameron School of Business  University of North Carolina Wilmington  2009  Approved By  Advisory Committee  Howard Rasheed  Cetin Ciner  William H. Sackley  Chair  Accepted By  DN: cn=Robert D. Roer, o=UNCW, ou=Dean of the Graduate School & Research, email=roer@uncw. edu, c=US Date: 2010.01.21 15:02:51 -05'00' ________________________  Dean, Graduate School TABLE OF CONTENTS  TABLE OF CONTENTS ..................................................................................................... ii  ABSTRACT........................................................................................................................ vi  ACKNOWLEDGMENTS .................................................................................................. vii  DEDICATION .................................................................................................................. viii  LIST OF TABLES .............................................................................................................. ix  LIST OF FIGURES...............................................................................................................x  GLOSSARY .............................

Words: 34301 - Pages: 138

Premium Essay

Translation Quality

...up-to-date treatment of translation evaluation makes explicit the grounds of judging the worth of a translation and emphasizes that translation is, at its core, a linguistic operation. Written by the author of the world’s best known model of translation quality assessment, Juliane House, this book provides an overview of relevant contemporary interdisciplinary research on translation, intercultural communication and globalization, and corpus and psycho- and neuro-linguistic studies. House acknowledges the importance of the socio-cultural and situational contexts in which texts are embedded, and which need to be analysed when they are transferred through space and time in acts of translation, at the same time highlighting the linguistic nature of translation. The text includes a newly revised and presented model of translation quality assessment which, like its predecessors, relies on detailed textual and culturally informed contextual analysis and comparison. The test cases also show that there are two steps in translation evaluation: firstly, analysis, description and explanation; secondly, judgements of value, socio-cultural relevance and appropriateness. The second is futile without the first: to judge is easy, to understand less so. Translation Quality Assessment is an invaluable resource for students and researchers of translation studies and intercultural communication, as well as for professional translators. Juliane House is Emeritus Professor of Applied...

Words: 66245 - Pages: 265

Free Essay

Sona 2015 Pnoy

...THE 2015 STATE OF THE NATION ADDRESS TECHNICAL REPORT Prepared by: The Office of the President of the Philippines TABLE OF CONTENTS TRANSPARENT, ACCOUNTABLE, AND PARTICIPATORY GOVERNANCE 1. Institutionalized Public Accountability .............................................................. 1 2. Upheld Transparency and Citizen Engagement in Government .................... 11 RAPID, INCLUSIVE, AND SUSTAINED ECONOMIC GROWTH 1. Sustained Strong and Broad-Based Economic Growth ................................. 14 2. Increased Opportunities for Employment and Economic Activity .................. 24 POVERTY REDUCTION AND EMPOWERMENT OF THE POOR AND VULNERABLE 1. Invested in the Filipino Workforce for Decent and Productive Work .............. 44 2. Sustained Equitable Access to Affordable and Quality Health Care .............. 50 3. Empowered the Poor and Marginalized towards Self-Reliance ..................... 56 JUST AND LASTING PEACE AND THE RULE OF LAW 1. Protected our National Territory and Boundaries........................................... 61 2. Ensured Public Order and Safety .................................................................. 64 3. Pursued Efforts for Peace and Development in Mindanao ............................ 68 4. Advanced and Protected Human Rights ........................................................ 71 5. Reformed the Justice Sector ......................................................................... 76 INTEGRITY...

Words: 48288 - Pages: 194

Premium Essay

Sap for Atlam

...ANNUAL REPORT Building A Global Brand What’s the value in a brand name? Everything. A brand that is reputable and stands apart from others provides competitive advantage, confirms credibility, adds value to a company and ensures long lasting customer relationships. As an organisation that has been around for more than three decades, the DRB-HICOM name is one that needs no introduction. It is an organisation that prides itself on always staying ahead of the game, in setting high standards in all its endeavours and constantly challenging the status quo. With a portfolio of more than eighty operating companies in its stable, the Group’s diversity elevates it to a brand with unique character and promise. PROTON, Alam Flora, PUSPAKOM, Pos Malaysia, MODENAS, Bank Muamalat, Glenmarie Properties – these are some of the household names that form a part of the DRB-HICOM Group. From the Automotive and Services sectors to the Property, Asset and Construction sector, DRB-HICOM’s operating companies have always had a strong presence in the local market. Helmed by bold leadership and imbued with core values, strong work ethics and a vision to be number 1, the DRB-HICOM brand is well-positioned to go a step further to become a leading global brand in the future. OUR VISION to be number 1 and continuously excel in all that we do OUR MISSION to lead in the growth of the nation in the areas of DRB-HICOM’S core businesses SHARED VALUES excellence decorum teamwork integrity...

Words: 99565 - Pages: 399

Premium Essay

Proton

...ANNUAL REPORT Building A Global Brand What’s the value in a brand name? Everything. A brand that is reputable and stands apart from others provides competitive advantage, confirms credibility, adds value to a company and ensures long lasting customer relationships. As an organisation that has been around for more than three decades, the DRB-HICOM name is one that needs no introduction. It is an organisation that prides itself on always staying ahead of the game, in setting high standards in all its endeavours and constantly challenging the status quo. With a portfolio of more than eighty operating companies in its stable, the Group’s diversity elevates it to a brand with unique character and promise. PROTON, Alam Flora, PUSPAKOM, Pos Malaysia, MODENAS, Bank Muamalat, Glenmarie Properties – these are some of the household names that form a part of the DRB-HICOM Group. From the Automotive and Services sectors to the Property, Asset and Construction sector, DRB-HICOM’s operating companies have always had a strong presence in the local market. Helmed by bold leadership and imbued with core values, strong work ethics and a vision to be number 1, the DRB-HICOM brand is well-positioned to go a step further to become a leading global brand in the future. OUR VISION to be number 1 and continuously excel in all that we do OUR MISSION to lead in the growth of the nation in the areas of DRB-HICOM’S core businesses SHARED VALUES excellence decorum teamwork integrity...

Words: 99565 - Pages: 399

Premium Essay

Smrt Financial Anaysis

...Contents 02 08 10 12 16 20 24 30 54 02 10 Milestones Group Financial Highlights At a Glance Chairman’s Message Board of Directors Senior Management Organisational Structure Group Structure Corporate Information Corporate Directory Corporate Governance Key Dynamics & Risk Management Corporate Social Responsibility Highlights 25 1.0% Grassroots 26 27 30 47 54 64 0.3% Education 56.1% Corporate Giving in FY2012 86 76 Social Services Operating & Financial Review Fare Revenue ($m) 68 72 CEO's Message Company Overview & Background Group Performance Value Added & Economic Value Added Analysis SMRT and Our Shareholders SMRT Trains & SMRT Light Rail SMRT Buses SMRT Automotive Services SMRT Taxis SMRT Investments (Properties & Media) SMRT International & SMRT Engineering 749.6 9.4 213.1 800.5 10.1 76 220.4 82 84 527.1 569.9 86 92 96 FY2011 Train Bus FY2012 LRT 98 100 102 Financial Report 105 190 191 193 203 Financial Contents Group Properties & Interested Person Transactions Shareholding Statistics Notice of Annual General Meeting Proxy Form SMRT Corporation Ltd Annual Report 2012 1 Milestones 1987 Singapore’s first Mass Rapid Transit system (MRT) opens for service Train service from Yio Chu Kang to Toa Payoh commences Train service from Novena to Outram Park commences 1988 Train service from Tiong Bahru to Clementi commences Train service from Jurong East to Lakeside commences Train service from...

Words: 73022 - Pages: 293

Free Essay

Hahaha

...STRICTLY PRIVATE AND CONFIDENTIAL Serial No. NNNNNNNNNN UNITED GROWTH BERHAD (Company No. 739648-W) Islamic Medium Term Notes pursuant to an Islamic Medium Term Notes Programme of RM2.2 billion under the Shariah principle of Musharakah Joint Lead Arrangers and Joint Lead Managers CIMB Investment Bank Berhad HSBC Amanah Malaysia Berhad (Company No: 18417-M) (Company No: 807705-X) 13 June 2012 IMPORTANT NOTICE Responsibility Statements This Information Memorandum has been approved by the directors of United Growth Berhad (Company No: 739648-W) (“UG” or “Issuer”) and UEM Group Berhad (Company No: 6551-K) (“UEM” or “Obligor”) and UG and UEM accept full responsibility for the accuracy of the information contained in this Information Memorandum. UG and UEM, after having made all reasonable enquiries, confirm that this Information Memorandum contains all information with respect to UG and UEM which is material in the context of the Islamic medium term notes programme of RM2.2 billion (“Programme”) and the offering of the Islamic medium term notes (“Sukuk”) under the Programme. The opinions and intentions expressed in this Information Memorandum in relation to UG and UEM are honestly held, have been reached after considering all relevant circumstances and are based on reasonable assumptions and there are no other facts in relation to UG and UEM or the Programme the omission of which would, in the context of the Sukuk issue, make any statement...

Words: 101090 - Pages: 405

Premium Essay

Accounting

...Seventh Edition Accounting for Decision Making and Control Jerold L. Zimmerman University of Rochester To: Conner, Easton, and Jillian ACCOUNTING FOR DECISION MAKING AND CONTROL, SEVENTH EDITION Published by McGraw-Hill, a business unit of The McGraw-Hill Companies, Inc., 1221 Avenue of the Americas, New York, NY 10020. Copyright © 2011 by The McGraw-Hill Companies, Inc. All rights reserved. Previous editions © 2009, 2006, and 2003. No part of this publication may be reproduced or distributed in any form or by any means, or stored in a database or retrieval system, without the prior written consent of The McGraw-Hill Companies, Inc., including, but not limited to, in any network or other electronic storage or transmission, or broadcast for distance learning. Some ancillaries, including electronic and print components, may not be available to customers outside the United States. This book is printed on acid-free paper. 1 2 3 4 5 6 7 8 9 0 DOW/DOW 1 0 9 8 7 6 5 4 3 2 1 0 ISBN MHID 978-0-07-813672-6 0-07-813672-5 Vice President & Editor-in-Chief: Brent Gordon Vice President of EDP: Sesha Bolisetty Editorial Director: Stewart Mattson Sponsoring Editor: Dick Hercher Marketing Manager: Sankha Basu Editorial Coordinator: Rebecca Mann Project Manager: Erin Melloy Design Coordinator: Brenda A. Rolwes Cover Designer: Studio Montage, St. Louis, Missouri Production Supervisor: Sue Culbertson Media Project Manager: Balaji Sundararaman Compositor: MPS Limited, A Macmillan Company...

Words: 209552 - Pages: 839

Premium Essay

Accounting for Decision Making and Control

...Seventh Edition Accounting for Decision Making and Control Jerold L. Zimmerman University of Rochester To: Conner, Easton, and Jillian ACCOUNTING FOR DECISION MAKING AND CONTROL, SEVENTH EDITION Published by McGraw-Hill, a business unit of The McGraw-Hill Companies, Inc., 1221 Avenue of the Americas, New York, NY 10020. Copyright © 2011 by The McGraw-Hill Companies, Inc. All rights reserved. Previous editions © 2009, 2006, and 2003. No part of this publication may be reproduced or distributed in any form or by any means, or stored in a database or retrieval system, without the prior written consent of The McGraw-Hill Companies, Inc., including, but not limited to, in any network or other electronic storage or transmission, or broadcast for distance learning. Some ancillaries, including electronic and print components, may not be available to customers outside the United States. This book is printed on acid-free paper. 1 2 3 4 5 6 7 8 9 0 DOW/DOW 1 0 9 8 7 6 5 4 3 2 1 0 ISBN MHID 978-0-07-813672-6 0-07-813672-5 Vice President & Editor-in-Chief: Brent Gordon Vice President of EDP: Sesha Bolisetty Editorial Director: Stewart Mattson Sponsoring Editor: Dick Hercher Marketing Manager: Sankha Basu Editorial Coordinator: Rebecca Mann Project Manager: Erin Melloy Design Coordinator: Brenda A. Rolwes Cover Designer: Studio Montage, St. Louis, Missouri Production Supervisor: Sue Culbertson Media Project Manager: Balaji Sundararaman Compositor: MPS Limited, A Macmillan Company...

Words: 209552 - Pages: 839