Author Archives: Debt Free Alpha

Unknown's avatar

About Debt Free Alpha

42 live in the DFW area. Up until September 2016 the focus here was paying off student loan debts. Then it was focused on paying off other debts (including medical). Now the focus is building my net worth and living a rich, fulfilling life. I originally started this blog in April 2012 and also happen to be gay. Documenting my journey for so long has its ups and downs. Ups are I can see exactly where I was say 5 years ago. Downs are the same. I strive for progress in my life, anything else feels like stagnation and a waste of my life force.

Month 22 Update – 33,817.42

Hey there, knock knock. It’s me, the 30 year old guy in Dallas paying off his debt.

Been a while since my last post and I wanted to bring you all up to speed on what I’ve been doing lately.

So I bought a brand spanking new 15” Retina MacBook Pro with Iris Pro graphics for $1929.06.

Laptop: $1891.49 (this is the lowest possible price I could find and no tax )

Overnight Shipping: 37.57

Grand Total: 1929.06

 

What is he insane? He owes $34,342 on his student loans?! Suze would deny you! Hypocrite.

So take the 1929.06

Subtract 810 for 13” MacBook Air (paid $1560 shipped June 2012), might’ve gotten more if apple didn’t cut prices $200

Subtract 40 for the Apple Wired Keyboard sold

Subtract 70.50 for the Apple TV I have listed (got this with my credit card rewards points)

Subtract $30.00 for the USB Foot Pedal I sold. Originally I was going to do speech dictation work, then I saw how much it paid. It goes back to valuing your time / effort. I’d rather learn something technical that could help me in my current career / provide backup it I were to lose my job tomorrow.

Leaves ~$1000 for a brand new laptop not including my shipping fees or the cut eBay gets. I also sold a PhotoReading speed reading course for $99. All of these items were literally collecting dust, even the newest of the bunch the AppleTV rarely got used with our PS3 / Chromecast I was given as a gift hooked  to the living room TV. Selling stuff on eBay that is worth money and I don’t use is a little bit of a high. My computer and phone are my two most used electronic devices. 

Why did I buy the 15” Mac Book Pro?

  • Retina display. It’s super crisp, 220 pixels per inch, capable of resolutions up to 2880 x 1800.
  • Bigger screen. I use a mechanical keyboard with my laptop to avoid wrist strain. This puts me an additional ft away from the screen. With the 13” it was a lot harder to read. I kind of went from one extreme to the other going from a 17” laptop to a 13 inch.
  • Faster – Dual core vs quad core.  The CPUs are more capable at multitasking and running CPU intensive programs in general. The graphics are over 2 to 300% faster than what I was accustomed to with my HD 4000 graphics card. I’m starting to play more games to pass my time and the performance boost really comes in handy.

I wanted to buy myself something nice. I won’t be getting rid of my car for a while, my wardrobe is decent, I’m making more and more meals at home. Since I use the computer so frequently I could justify this at least in my own mind. 

 

I’ve been somewhat on a roll with regard to my overall cash flow. Just completed my taxes and I’m getting over $1600 back between my two jobs and student loan interest deduction. That will be at approximately the same time as my next paycheck and I spent almost nothing eating out this week. I’m starting get more acclimated to bringing lunch with me to work. Maybe not every day but four out of five isn’t bad. Making meals for dinner is sometimes more of a challenge but I work through it. 

I had a couple of exchanges back and forth with Sallie Mae, basically my account says it’s prepaid until July 2014 however I’ve been making payments towards the principle not future payments. Long story short when I make an additional payment that exceeds my monthly minimum payment it advances their payment to counter by one even though the additional money still is applied toward principal… Then there was a separate issue of my student loan interest calculation not matching my estimations, Apparently there was over $800 in capitalized interest paid by me on account of my loans being in deferment previously. Although it helps with my tax refund I’m still mildly annoyed about how it was applied. 

This month February I’m going back to my $1000 per month strategy since I’m well caught up versus wherever was at the beginning of January. After the money I’ve been waiting on from my old employer comes in I will use that money an emergency fund and apply an additional $500-1000 per month of each paycheck toward making principal payments. Time to get gazelle-like intensity as Ramsey puts it.

As of this writing, I have $155 in my wallet, 2435 balance on my credit cards and $1750 in my bank account. I scheduled payments totaling $1350 for tomorrow and the rest will come right out of my tax refund money. 

Image

 

Having some bathroom faucet hot water issues. Hopefully I can fix it on my own and not have to rely on a plumber. Stay tuned…

Year In Review – 2013 / Month 21 Update – $34,370

A little late on this update, but I wanted to report on my progress so far.

I started this is in April 2012, at the time it was less than 2 months after I started a new job. Also on the heels of being screwed by a company I only worked at for a mere 6 weeks, bounced my paycheck and filed for bankruptcy. Those days are fortunately far behind me. Some highlights for the year..

 

  • went on 2 trips for the year, New York for a wedding, Las Vegas with friends to just have fun
  • quit a job that was paying an okay wage for another in the same industry making over 50% more
  • paid over $7500 on the balance of my student loan, roughly 1800 in additional interest
  • I pulled the money from my Roth IRA and will not be contributing to it again for the foreseeable future. Was doing $20/wk, but the past month I honestly couldn’t afford it. Paid off all my credit cards this past week and was left with less than $50 to live on and 10 days till the next paycheck. I also did a dumb thing and invested it all in one stock. I don’t think I will ever be doing that again for the rest of my life. Already gotten burned twice.

I put together a new spreadsheet on my budget. Came to the conclusion of two things.

  1. I cannot afford to continue paying $1000/mo on my student loan with all my other financial obligations. Every month since starting this something has come up where I needed to use my credit cards and then did las minute scrambling to get it paid off. Instead I will go to a modest $700/mo. This will stress me out much less, allow me to build up some type of emergency fund and I can pay more as I see fit. 
  2. My bf and I agreed that we eat out too freaking much. Gay men tend to have fancy / specific tastes in food and beverages, which means we spend a lot more money than the average person on dining out. Including the $40/wk I spend on eating at my employer’s cafeteria for December I spent $450 on food, not including any grocery shopping. That’s way, way more than I ever imagined myself paying. Before you ask, we stayed in for New Years and I didn’t buy anything. Our mutual goal is to eat-in 4 days a week and for me to start taking food in with me to work.
  3. Speaking of bf, been thinking about when to take things to the next level. I recently saw a movie called Bridegroom. Short version, two gay men from small towns move to California, meet each other through friends, fall madly in love. One’s family is open and accepting, the other is very anti-gay and has threatened his bf. They then get married, one is taking pictures on a roof, loses his footing and falls to his demise. Marriage wasn’t recognized in their state, the family of the deceased deny the partner the ability to attend the service /  funeral, basically leaving no closure and illustrating the larger issue of why gay marriage should be allowed / recognized at the state level. That and explaining some of the challenges people face growing up gay, some of the most resistance coming from one’s own family. There were a lot of things I could relate to, the fear of retaliation in public bit in particular. Alas it got me thinking again when would be the right time to ask the question. I think of Oprah and Steadman as being happy together without getting married, then there are gay couples that are married, but not exclusive… All things not really the subject of my blog here.

    Long story short, I have commitment issues I’m still working through along with the childhood baggage associated with divorce… Gay marriage is not recognized in the state of Texas and I have no idea if it ever will be based on the conservative nature of the state. I also want to do this one time and one time only. As much as I have these issues, I’ve never met anyone like him, who has opened his heart to me and tries so hard to make me happy even when I am the most cranky person you can imagine.

I started reading a book called Debt-Free Forever: Take Control of Your Money and You Life by Gail Vaz-Oxlade (famous for the  Til Debt Due Us Part show on CNBC). Lots of good stuff inside. I’m only 7% done so don’t ask me too much about that. 😛 I still listen to Dave Ramsey’s podcast, but his whole evangelical Christian slant to things / discremenatory wording for FPU leaders on what constitutes marriage does rub me the wrong way. I was close to buying a ticket for his event in Dallas this spring but have since changed my mind. We also don’t plan on having / adopting children, so that part wouldn’t apply anyway.

Started doing scratchoffs again. Not an investment strategy, but a reminder life isn’t always about money and to have fun. First time around I spent $20 and got $40 back, 2nd time $10 and got $20 back.  $20 is the max I will spend an that’s typically 1-2 times a month. When I win I cash out the card and stop playing.

I wish you all the best in 2014 and keep up the work of paying off debts and breaking free from the shackles. 

Unexpected Expenses

As much as I want to pay off Sallie Mae it’s time to beef up my emergency fund. For the month of January I’ll pay paying just the minimum $452 for the month. Between bills from the holidays and my pending medical bills it’s spreading me thin.

Today I was wheezing heavily and coughing at work. This has never happened to me before and lasted for a full 45 minutes. Luckily my job has a clinic on-site. I went down there and both people who worked there and those waiting felt really bad for me. So I was seen a full hour before my appointment. Chest x-ray ruled out pneumonia, tested negative for flu and negative for strep. Got a nebulizer treatment for a half hour, blood work drawn and two injections in my backside. I immediately started to feel better. My prescriptions were only $12. Went home and did 0 work afterward.

My current health plan has a $4000 deductible. That is going to $2000 in about two weeks. Still not enough to make a big difference in what I will end up owing. I hope most of the stuff at the clinic is covered by my co-pay but I cannot say so for sure. The x-rays will be a couple hundred dollars I figure.

Currently I have $197 in my bank account so an emergency fund is non-existant. I need to pull back at least for a month to do some damage control. Credit card balance is just under $700, close to $900 after pending transactions hit. That will be paid off in full after my next paycheck. I put the ATT ($87), Verizon ($150) and electricity bill (not yet added but $212) on it.

It’s a wakeup call that health is important and having insurance matters. Coming out of the holidays without super much massive damage (though I spent more than I wanted to) and that makes me happy. That’s all for now.

 

Update: Maybe the X-Rays aren’t as much as I thought. I see an estimated cost online of $32 for the center I went to.

Month 20 – $35,224 & The Holidays

Image

I’ve been on a bit of a spending spree lately, but I can justify most of it on items I really needed.

Canon printer – Goes for $130, got it for 69.99. The printer I was using before an Epson Stylus CX 4200 works fine but it’s also from Bush W’s second term. Just about time for a replacement..
AppleTV – Got it for “free” as part of the rewards program on my credit card. I will use this, possibly subscribe to Hulu Plus, use the HBO Go account through my parents and our PS3 and get rid of two of the three boxes we have in the house once contract is up. For the most part, two TVs go unwatched. Speaking of, I just checked my FIOS bill and my 1 year HBO / Cinemax credit was about to run out. That would be an extra $25/mo for something I barely watch as it is (other than when True Blood is on).

Audio-Technica ATH-M50 Professional Studio Monitor Headphones – I listen to music often on my iPhone / MacBook Air. The Bose ones have always amazed me with the base and clarity with high notes. However not worth the $300 I would pay if I got them in the mall. The current pair of headphones I have are from 2009 and not particular comfortable on my ears for more than 15 minutes.

Universal Bathroom Fan Replacement Electric Motor Kit – Only like $15 and I used money my friend gave me on a Gift Card to buy this. Basically the fan in our bathroom sounded like it was ready to die and was embarrassing when friends would use it and heard this loud grinding noise.

Image

Infinity USB Digital Foot Control – Used one of these first when I was an Executive Assistant in a previous life. I plan to start doing some part-time work in the transcribing field. My goal is for an extra $100/month. That can cover gas, eating out and various other things. Transcribing is based on both speed and accuracy. It’s hard to do both clicking Play / Pause constantly. Haven’t had time to really think it through fully between picking a company and how much of my time per week I want to dedicate toward this. 5-8 hours is probably a good ballpark range.

On top of that I’ve been buying some gifts for my bf. I do these things out of both love and the understanding he is getting me something for Christmas too. Probably not spending over $250 and still have more shopping to do. Haven’t bought anything for my parents, we kind of have a mutual understanding that times are tough and I have most everything I truly need.

My credit card balance was 0 but is now up to $595.

Also a quick recap of Thanksgiving. I ate way more than I should of and felt extremely guilty about it. I’ll spare you the picture of my stomach sticking out like I’m pregnant. Also after a couple of days I was not really willing to eat unhealthy leftovers anymore. So a lot of food went in the garbage. That’s what happens when people cook for a small army and the number that shows up is markedly lower than planned. I’ve been to the gym a few times in the days since and think I’m on the right path.

The overeating really made me think about life in general. How people eat food to fill an emotional void. I’ve met three people who either had a gastric bypass or lap band surgery. In some cases some of their weight gain may have been preventable but for me, paying proper attention to health is my religion. Too many people in my life had to deal with the effects of bad health. I’m going to fight like hell not to be a statistic. My BMI is presently 32.5. Above 30 is obsess and 25-29.9 is overweight. Tom Venuto’s Book The Body Fat Solution has helped me understand more about why I’m getting fat. The social element was and continues to be the hardest part of all, eating out with friends. Having a taste for a particular item on the menu, drink or a dessert and underestimating or completely disregarding the number of calories it contains. Then repeating that same cycle day after day, week after week, month after month. I’m done, I’ve reached a Picard The Line Must Be Drawn Here moment.

Last but not least we’ve had some crazy ice storm here in Dallas. Plenty of accidents left and right, a friend had to get his car repaired for hail damage. I’ve seen ambulances zooming buy on multiple times a day. Be safe, Happy Holidays. Remember People First, Then Money, Then Things. Now you say safe.

ImageImage

Image

Saving 20% on My Cell Phone Bill and $5 on FIOS

Looks like I’m now eligible for 20% off my AT&T wireless phone thanks to where I work. It’s $20/mo but my bill should be much closer to $80 instead of over $100 for unlimited data. Say $20/mo savings * 12 = $240/yr. I upgrade to a new phone every two years and it runs around $199. So basically 2 months free, a new phone every time I upgrade or 4-6 tanks of gas… and a whopping $5/mo on my FIOS bill. Still thinking about other ways to lower that one and what I’m willing to give up. Just sharing my gratitude.. 🙂

Month 19 Update – 35,925.89 & Counting

Sallie Mae Month 19 Update

Sallie Mae Month 19 Update

No I didn’t forget about this. Student loan is down to $35,925.89 as of 11/9. This month has been a challenge as my credit card balance was $1k at one point, it’s $407 now, will be around $900 after the bill from the plumber hits. I have enough to pay the balance after my next paycheck (less than a week from now), but may not be able to do the ~$547 payment I do in the middle of the month and still have extra cash leftover. I could pay half of it now and the rest later. I hate getting behind on my plan though.

Anniversary date is coming up soon too. I want to do something special that won’t break the bank….

This marks my 100th post to this blog. I didn’t think I had it in me really to stay committed to writing a blog about getting out of debt and sticking to it. Giving myself an obligatory pat on the back. Now get back to work and keep making smarter decisions…

So I saved $1500 / Plumbing Bill / Vegas

So I saved $1500 today…

That statement is subject to interpretation. Long story short, Nissan North America recently issued a recall on my soon to be 6 year old Altima.

Dear Nissan Altima Owner:

Nissan has discovered that your Altima may be equipped with an improperly calibrated Engine Control Module (ECM) that may incorrectly detect engine valve closure as engine knock. Due to this issue you may experience some minor drivability symptoms and a slight decrease in fuel economy under certain driving conditions.

What Nissan Will Do

To correct this condition, Nissan is conducting an Emission Recall Campaign to reprogram the Engine Control Module in your vehicle.

For vehicles with greater than 50,000 miles, the manifold catalyst will also be replaced due to possible prolonged exposure to higher than anticipated exhaust gas temperatures. Any cracked manifold catalyst or front exhaust tube with catalyst will be replaced regardless of vehicle mileage. This free ECM reprogramming service should take about one hour to complete, but your Nissan dealer may require your vehicle for a longer period of time if catalysts need to be replaced or based upon their work schedule.

I dropped the car off Tuesday evening and was originally told car would be ready by end-of-day. Next I get a call saying they need to order the part but could be provided a loaner. My loaner was a 2013 Nissan Sentra S, equipped with a 1.8L engine, uninspiring electric steering, cloth seats, no sunroof, hubcaps and a no-frills stereo system. Great MPG (32+) and a smooth current-generation CVT were its only redeeming qualities.

Some may remember July 2012 I had a hole in my exhaust system that two dealerships were both unwilling to fix. Midas would’ve done it if I ordered the parts, but combined would be in excess of $1200 out-the-door. So the fact a year and a half later the dealer would be fixing my car free of charge brings an entirely new meaning to the expression good things come to people who wait.

Below is a list of the item breakdown:

Qt

Part # Part Description Unit Price Total Cost

4

14069-JD00A Bolt

4.83

19.32

8

14069-ZN50A Bolt

0.12

0.96

1

20692-65J00 Gasket-Catalyst

4.46

4.46

1

20010-ZX10A Front Pipe / Tube-Exh FS W/C

670.00

670

1

20691-19U00 Gasket – Exhaust / Front Pipe Seal

10.77

10.77

3

01223-N0021 Nut

0.92

2.76

1

140E2-JA92E Exhaust Manifold

547.33

547.33

1

14036-3TA0B Gasket Exhaust

32.70

32.7

5

14094-JG30A Nut

0.87

4.35

Total Parts

1292.65

My interest in vehicles using alternative sources of energy runs deep. One in particular is the Nissan Leaf. As a reformed early adopter, I’m enamored by a vehicle that can propel itself without any polluting fumes, or the noise and complexity of an internal combustion engine.

The Leaf gets the equivalent of 129 city / 109 hwy, single speed transmission with instant torque.

Reasons against buying / leasing

  • Won’t own at end of lease
  • Heavy depreciation (especially if new model comes out in 2015), 35% after only 3 years, comparing around 50% after *6* years
  • Smaller than current vehicle
  • Limited range (100mi on the high end, but normally 80)
  • Current car is paid off and relatively low mileage (72k)
  • Battery life questionable in warmer climates / may deteriorate faster than expected
  • Got a boomin system in the Altima, superbass boombadootdoot, doubt the 3k I spent on that during my dumb and broke days will be recouped

Reasons for buying / leasing

  • Eliminate $150 in monthly gas bills (instead use 20-40/mo in electricity)
  • Lower cost of ownership
  • No pollution
  • Much quieter driving experience
  • Being able to boast to people about never having to ‘fill up’ when they complain about gas prices going up.

So unless I find some crazy good deal after the Leafs off lease I will stick with my tried and true Altima.

Onto another topic. On the subject of making home repairs, plumbing in particular…we decided to have some work done. The toilet in the upstairs bathroom would just run endlessly after flushing. Nothing like fighting with a toilet at 2am playing with the chain with your arm submerged in water while thinking about how exhausted you will be the following day. That and a fear of coming home to a flooded downstairs are what drove me over the edge. We also had some shower faucet issues. Turning on the cold water involved pushing your weight into the handle then turning, hoping the little gear mechanism inside would click and open the valve. We needed new stems, handles, and some other hardware. Whoever fixed it before used the wrong part which is why it never really operated right to begin with. $417 later (bf gave me $150), the bathroom is fine… except for an annoying problem where mold is turning some of the caulking around the tub black.  That’s another job though. May do it myself to save money, or just call someone and hope they don’t try to rape me….

Know I’m bouncing around here, but during the last week I got to experience the beautiful place that we all know and love as Las Vegas. It really rivals NYC as being a city that doesn’t sleep. Great places to go shopping, sight seeing, shows, gambling and drinking. It was Halloween on the first night we landed, I dressed up in a Star Trek uniform and hit up a local gay bar. $20 cover to get in, though drinks were pretty reasonable. I took out $200 from the ATM and came back with 0. Mix some light shopping with that and really didn’t do so bad. My bf and one of our friends got two rooms, both covered the cost.

Image

Image

ImageImage

Two of our friends in DFW just got married and we had lunch with them as  Vegas was their surprise Honeymoon destination. Enlightening to see how my friends who have debt spent a ton of money shopping and putting it on credit cards. I shopped very lightly, only buying two pieces of clothing and drinking lightly. My friends know I’m cheap though. O:) Had a great time, I need to go on trips more often.

Also funny as I write this I get notification my AT&T wireless bill was processed. I pay 102.39 a month for it, this month I got a tax credit so it’s only $99.52. I use my phone more than anyone else I know.

attusagenovember2013

Still a lot of money for a *service* though. Between cell and home tv / cable 16% of one paycheck goes toward these entertainment expenses. 10% goes to fuel for my car. I was spending 40% of my check on food. 62% of a check goes to Sallie Mae.

I left my wallet at home yesterday accidentally. Had two containers of Mott’s apple sauce and some raw almonds to eat. I had a hearty breakfast and was only mildly hungry during the day. Bf went out with a friend to see an opera and have dinner. I felt liberated not paying anything for food. Typical Friday I’d spend $40-$60 depending on where I went.

Month 18 Update – 36,777.74

Ball still rolling… Big step for me to be under $37k

This past month has been particularly challenging. The trip to NY was kind of the icing on the cake, but at least I got to see a beautiful wedding along with my friends and family. Some recent expenses have

136.06 – Avis Car Rental
37.01 – Citgo Gas
6.79 – Breakfast on vac
50.00 – Lunch on vac
313.48 – Car Rotors
100 – Plumbing (bf paid 150 of this)
1000 – Sallie Mae
102 – AT&T Wireless
156 – Verizon

Total = 1901.34. These aren’t even all of my expenses. I would be totally screwed without my $1k emergency fund. Doing my best to build it up again. Think I need to cut back on some things…

My bf had a death in the family, which may mean he’ll be flying out to Florida soon, then flying to New York for work then a christening. Been super busy with work / life, but plan to post more. 🙂

Budget / Loan Payment Breakdown

As promised, I decided to make a budget. I used the example No More Harvard Debt Provided and catered it to my own lifestyle.

I just had a holy shit, aha moment. I’m basically shelling out every dollar of my take-home pay and putting it toward my bills. I need to change something stat. Time to reflect and figure out where I really want to spend money and which areas I can cut back.

Debt Free 32 Budget

Debt Free 32 Budget

Payment Summary

Event Amount Term Period
Loan $37,665.00 1
Payment $1,000.00 40 Monthly
Payment $497.66 1

Payment Schedule

Event Loan Payment Interest Principal Balance
Loan 1 $37,665.00 $0.00 $0.00 $37,665.00
Payment 1 $1,000.00 $133.40 $866.60 $36,798.40
Payment 2 $1,000.00 $130.33 $869.67 $35,928.73
Payment 3 $1,000.00 $127.25 $872.75 $35,055.98
Payment 4 $1,000.00 $124.16 $875.84 $34,180.14
Payment 5 $1,000.00 $121.05 $878.95 $33,301.19
Payment 6 $1,000.00 $117.94 $882.06 $32,419.13
Payment 7 $1,000.00 $114.82 $885.18 $31,533.95
Payment 8 $1,000.00 $111.68 $888.32 $30,645.63
Payment 9 $1,000.00 $108.54 $891.46 $29,754.17
Payment 10 $1,000.00 $105.38 $894.62 $28,859.55
Payment 11 $1,000.00 $102.21 $897.79 $27,961.76
Payment 12 $1,000.00 $99.03 $900.97 $27,060.79
Payment 13 $1,000.00 $95.84 $904.16 $26,156.63
Payment 14 $1,000.00 $92.64 $907.36 $25,249.27
Payment 15 $1,000.00 $89.42 $910.58 $24,338.69
Payment 16 $1,000.00 $86.20 $913.80 $23,424.89
Payment 17 $1,000.00 $82.96 $917.04 $22,507.85
Payment 18 $1,000.00 $79.72 $920.28 $21,587.57
Payment 19 $1,000.00 $76.46 $923.54 $20,664.03
Payment 20 $1,000.00 $73.19 $926.81 $19,737.22
Payment 21 $1,000.00 $69.90 $930.10 $18,807.12
Payment 22 $1,000.00 $66.61 $933.39 $17,873.73
Payment 23 $1,000.00 $63.30 $936.70 $16,937.03
Payment 24 $1,000.00 $59.99 $940.01 $15,997.02
Payment 25 $1,000.00 $56.66 $943.34 $15,053.68
Payment 26 $1,000.00 $53.32 $946.68 $14,107.00
Payment 27 $1,000.00 $49.96 $950.04 $13,156.96
Payment 28 $1,000.00 $46.60 $953.40 $12,203.56
Payment 29 $1,000.00 $43.22 $956.78 $11,246.78
Payment 30 $1,000.00 $39.83 $960.17 $10,286.61
Payment 31 $1,000.00 $36.43 $963.57 $9,323.04
Payment 32 $1,000.00 $33.02 $966.98 $8,356.06
Payment 33 $1,000.00 $29.59 $970.41 $7,385.65
Payment 34 $1,000.00 $26.16 $973.84 $6,411.81
Payment 35 $1,000.00 $22.71 $977.29 $5,434.52
Payment 36 $1,000.00 $19.25 $980.75 $4,453.77
Payment 37 $1,000.00 $15.77 $984.23 $3,469.54
Payment 38 $1,000.00 $12.29 $987.71 $2,481.83
Payment 39 $1,000.00 $8.79 $991.21 $1,490.62
Payment 40 $1,000.00 $5.28 $994.72 $495.90
Payment 41 $497.66 $1.76 $495.90 $0.00
Grand Total $37,665.00 $40,497.66 $2,832.66 $37,665.00 $0.00
This amortization schedule is powered by: copyrightTimeValue Software