Home Price $250,000.

00
Percent Down 20%
APR 1.50%
PMT/YR 12
YR 3

Amount Down $50,000.00

Amount Loan $200,000.00
Monthly Deposit $1,358.74

Saving Schedule PMT # $ PMT $ INT $ BAL

1 $1,358.74 $ $1,358.74
2 $1,358.74 $1.70 $2,719.18
3 $1,358.74 $3.40 $4,081.32
4 $1,358.74 $5.10 $5,445.16
5 $1,358.74 $6.81 $6,810.71
6 $1,358.74 $8.51 $8,177.96
7 $1,358.74 $10.22 $9,546.93
8 $1,358.74 $11.93 $10,917.60
9 $1,358.74 $13.65 $12,289.99
10 $1,358.74 $15.36 $13,664.09
11 $1,358.74 $17.08 $15,039.92
12 $1,358.74 $18.80 $16,417.46
13 $1,358.74 $20.52 $17,796.72
14 $1,358.74 $22.25 $19,177.71
15 $1,358.74 $23.97 $20,560.42
16 $1,358.74 $25.70 $21,944.86
17 $1,358.74 $27.43 $23,331.03
18 $1,358.74 $29.16 $24,718.94
19 $1,358.74 $30.90 $26,108.58
20 $1,358.74 $32.64 $27,499.95
21 $1,358.74 $34.37 $28,893.07
22 $1,358.74 $36.12 $30,287.93
23 $1,358.74 $37.86 $31,684.53
24 $1,358.74 $39.61 $33,082.87
25 $1,358.74 $41.35 $34,482.97
26 $1,358.74 $43.10 $35,884.81
27 $1,358.74 $44.86 $37,288.41
28 $1,358.74 $46.61 $38,693.76
29 $1,358.74 $48.37 $40,100.87
30 $1,358.74 $50.13 $41,509.74
31 $1,358.74 $51.89 $42,920.37
32 $1,358.74 $53.65 $44,332.76
33 $1,358.74 $55.42 $45,746.91
34 $1,358.74 $57.18 $47,162.84
35 $1,358.74 $58.95 $48,580.53
36 $1,358.74 $60.73 $50,000.00

$48,914.68 $1,085.32