Download presentation
Presentation is loading. Please wait.
Published byRussell Ramsey Modified over 9 years ago
1
Employee: Luis Vasquez Employer: Mr. Blake Dickson Company: Economics 12
2
Only Home Location: Worcester, MA, USA… (45 miles from Boston...50 driving minutes) Price: $50,000 Condo/Townhome/Row Home/Co-Op Year Built: 2005 1 total bedroom(s) 1 total bath(s) 1 total full bath(s) 1 total rooms Approximately 880 sq. ft. Type: Condo, Second floor location, Detached home Basement 2 open parking space(s) 1 car garage Heating features: Central Central air conditioning Exterior construction: Concrete block
3
Only Home Payment Summary Mortgage Repayment Summary $476.74 Monthly Payment $171,627.89 Total of 360 Payments $46,627.89 Total Interest Paid Jan, 2040 Pay-off Date $75,000.00 Total Tax Paid $0.00 Total PMI Paid Monthly PMI 126 Monthly PMI Payments of $0.00 Each Aug, 2020 PMI Pay-off Date
4
Chevrolet Corvette $39,912 Mileage: 1,949 Miles Body Style: Coupe Exterior Color: Black Interior Color: Black Stock #: 9562 VIN: 1G1YY25W295114725 Engine: 6.2L V8 Transmission: MANUAL Drivetrain: N/A Doors: 2 Wheelbase: 106 Inches
5
Chevrolet Corvette Payment Summary Mortgage Repayment Summary $431.84 Monthly Payment $155,460.79 Total of 360 Payments $55,680.79 Total Interest Paid Jan, 2040 Pay-off Date $59,868.00 Total Tax Paid $0.00 Total PMI Paid Monthly PMI 152 Monthly PMI Payments of $0.00 Each Oct, 2022 PMI Pay-off Date
6
Credit Card (food, electric bill, water, etc…) $1,500.00 monthly
7
Entertainment $750.00 monthly (probably destined to Sox and Pats tickets)
8
MonthlyYearly Total (final)(over 30 yrs) Salary (after tax)3,958.3347,500.00 Home Loan476.745,720.88171,627.89 Corvette Loan431.845,182.08155,460.79 Total Loans908.5810,902.96327,088.68 Remaining Budget3,049.7536,597.04 Credit Cards*(f, e, w, e)1,500.0018,000.00 Entertainment750.009,000.00 Savings Account**799.759,597.00 * food, electricity, water, etc... ** plus 1.01% APY compounded monthly
9
Savings Account YearBalance 1$9,642.56 2$19,381.95 3$29,220.17 4$39,158.22 5$49,197.10 6$59,337.85 7$69,581.49 8$79,929.08 9$90,381.66 10$100,940.31 11$111,606.09 12$122,380.09 13$133,263.42 14$144,257.18 15$155,362.49 16$166,580.49 17$177,912.31 18$189,359.12 19$200,922.08 20$212,602.36 21$224,401.16 22$236,319.69 23$248,359.15 24$260,520.77 25$272,805.80 26$285,215.48 27$297,751.08 28$310,413.87 29$323,205.16 30$336,126.24 Final Savings Balance: $336,126.24
Similar presentations
© 2024 SlidePlayer.com. Inc.
All rights reserved.