Mortgage Amortization Schedule
For Financing Energy-Efficient Improvements
DCA Codes & Standards 123 Example Lane: ResFREE-2001 North Base, FL 32355Mortgage type: Fixed Rate Mortgage duration: 30 years Year 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 Total: Project Title: North Baseline-2001 Class 2 Rating Registration No. 4528 Climate: North 2/1/2004 Interest rate: 7.00% Principal $2185.95 $1841.88 $1823.17 $1803.11 $1781.60 $1758.53 $1733.79 $1707.27 $1678.83 $1648.33 $1615.63 $1580.56 $1542.96 $1502.64 $1459.41 $1413.05 $1363.34 $1310.04 $1252.88 $1191.59 $1125.87 $1055.40 $979.84 $898.81 $811.92 $718.76 $618.86 $511.73 $396.87 $273.70 $141.62 Principal Payment $344.06 $18.71 $20.06 $21.51 $23.07 $24.74 $26.52 $28.44 $30.50 $32.70 $35.07 $37.60 $40.32 $43.23 $46.36 $49.71 $53.30 $57.16 $61.29 $65.72 $70.47 $75.56 $81.03 $86.88 $93.17 $99.90 $107.12 $114.87 $123.17 $132.07 $141.62 $2185.94 Interest Payment $0.00 $128.34 $126.99 $125.54 $123.98 $122.31 $120.53 $118.61 $116.55 $114.35 $111.98 $109.45 $106.73 $103.82 $100.69 $97.34 $93.75 $89.89 $85.76 $81.33 $76.58 $71.48 $66.02 $60.16 $53.88 $47.15 $39.93 $32.18 $23.88 $14.97 $5.43 $2569.59 Total Payment $344.06 $147.05 $147.05 $147.05 $147.05 $147.05 $147.05 $147.05 $147.05 $147.05 $147.05 $147.05 $147.05 $147.05 $147.05 $147.05 $147.05 $147.05 $147.05 $147.05 $147.05 $147.05 $147.05 $147.05 $147.05 $147.05 $147.05 $147.05 $147.05 $147.05 $147.05 $4755.54
The principal is the difference in cost between the improved home and the submitted home, inclusive of all financial fees, energy efficient measures, and rating costs.
EnergyGauge® Financial Form 002
EnergyGauge®/ResFREE'2001 FLR1PB v3.32