OGputtnfool
Well-known member
- Joined
- Jan 17, 2018
- Messages
- 16,230
- Reaction score
- 4,352
- Location
- Edmond, Oklahoma (NW OKC)
- Handicap
- -10.0
When I looked at it another way, if they assumed a $5,900,000 loan in 2001 with 8% yearly interest and started paying on it in 2011, then it would almost be paid off in 2035. That makes more sense, but the numbers still don't add up cleanly.
2001 | $ 5,900,000.00 | |
2002 | $ 6,372,000.00 | |
2003 | $ 6,881,760.00 | |
2004 | $ 7,432,300.80 | |
2005 | $ 8,026,884.86 | |
2006 | $ 8,669,035.65 | |
2007 | $ 9,362,558.51 | |
2008 | $ 10,111,563.19 | |
2009 | $ 10,920,488.24 | |
2010 | $ 11,794,127.30 | |
2011 | $ 12,737,657.48 | $ 1,193,248.20 |
2012 | $ 12,563,421.88 | $ 1,193,248.20 |
2013 | $ 12,375,247.43 | $ 1,193,248.20 |
2014 | $ 12,172,019.03 | $ 1,193,248.20 |
2015 | $ 11,952,532.35 | $ 1,193,248.20 |
2016 | $ 11,715,486.74 | $ 1,193,248.20 |
2017 | $ 11,459,477.48 | $ 1,193,248.20 |
2018 | $ 11,182,987.48 | $ 1,193,248.20 |
2019 | $ 10,884,378.27 | $ 1,193,248.20 |
2020 | $ 10,561,880.34 | $ 1,193,248.20 |
2021 | $ 10,213,582.56 | $ 1,193,248.20 |
2022 | $ 9,837,420.97 | $ 1,193,248.20 |
2023 | $ 9,431,166.44 | $ 1,193,248.20 |
2024 | $ 8,992,411.56 | $ 1,193,248.20 |
2025 | $ 8,518,556.28 | $ 1,193,248.20 |
2026 | $ 8,006,792.59 | $ 1,193,248.20 |
2027 | $ 7,454,087.79 | $ 1,193,248.20 |
2028 | $ 6,857,166.62 | $ 1,193,248.20 |
2029 | $ 6,212,491.75 | $ 1,193,248.20 |
2030 | $ 5,516,242.89 | $ 1,193,248.20 |
2031 | $ 4,764,294.12 | $ 1,193,248.20 |
2032 | $ 3,952,189.45 | $ 1,193,248.20 |
2033 | $ 3,075,116.40 | $ 1,193,248.20 |
2034 | $ 2,127,877.52 | $ 1,193,248.20 |
2035 | $ 1,104,859.52 | $ 1,193,248.20 |