Code: Select all
month = 0, depreciation = 0.10, value = 67500.00, owe = 75000.00
month = 1, depreciation = 0.10, value = 60750.00, owe = 74250.00
month = 2, depreciation = 0.10, value = 54675.00, owe = 73500.00
month = 3, depreciation = 0.10, value = 49207.50, owe = 72750.00
month = 4, depreciation = 0.10, value = 44286.75, owe = 72000.00
month = 5, depreciation = 0.10, value = 39858.08, owe = 71250.00
month = 6, depreciation = 0.10, value = 35872.27, owe = 70500.00
month = 7, depreciation = 0.10, value = 32285.04, owe = 69750.00
month = 8, depreciation = 0.10, value = 29056.54, owe = 69000.00
month = 9, depreciation = 0.10, value = 26150.88, owe = 68250.00
month = 10, depreciation = 0.10, value = 23535.79, owe = 67500.00
month = 11, depreciation = 0.10, value = 21182.22, owe = 66750.00
month = 12, depreciation = 0.10, value = 19063.99, owe = 66000.00
month = 13, depreciation = 0.10, value = 17157.59, owe = 65250.00
month = 14, depreciation = 0.10, value = 15441.83, owe = 64500.00
month = 15, depreciation = 0.10, value = 13897.65, owe = 63750.00
month = 16, depreciation = 0.10, value = 12507.89, owe = 63000.00
month = 17, depreciation = 0.10, value = 11257.10, owe = 62250.00
month = 18, depreciation = 0.10, value = 10131.39, owe = 61500.00
month = 19, depreciation = 0.10, value = 9118.25, owe = 60750.00
month = 20, depreciation = 0.10, value = 8206.42, owe = 60000.00
month = 21, depreciation = 0.10, value = 7385.78, owe = 59250.00
month = 22, depreciation = 0.10, value = 6647.20, owe = 58500.00
month = 23, depreciation = 0.10, value = 5982.48, owe = 57750.00
month = 24, depreciation = 0.10, value = 5384.23, owe = 57000.00
month = 25, depreciation = 0.10, value = 4845.81, owe = 56250.00
month = 26, depreciation = 0.10, value = 4361.23, owe = 55500.00
month = 27, depreciation = 0.10, value = 3925.11, owe = 54750.00
month = 28, depreciation = 0.10, value = 3532.60, owe = 54000.00
month = 29, depreciation = 0.10, value = 3179.34, owe = 53250.00
month = 30, depreciation = 0.10, value = 2861.40, owe = 52500.00
month = 31, depreciation = 0.10, value = 2575.26, owe = 51750.00
month = 32, depreciation = 0.10, value = 2317.74, owe = 51000.00
month = 33, depreciation = 0.10, value = 2085.96, owe = 50250.00
month = 34, depreciation = 0.10, value = 1877.37, owe = 49500.00
month = 35, depreciation = 0.10, value = 1689.63, owe = 48750.00
month = 36, depreciation = 0.10, value = 1520.67, owe = 48000.00
month = 37, depreciation = 0.10, value = 1368.60, owe = 47250.00
month = 38, depreciation = 0.10, value = 1231.74, owe = 46500.00
month = 39, depreciation = 0.10, value = 1108.57, owe = 45750.00
month = 40, depreciation = 0.10, value = 997.71, owe = 45000.00
month = 41, depreciation = 0.10, value = 897.94, owe = 44250.00
month = 42, depreciation = 0.10, value = 808.14, owe = 43500.00
month = 43, depreciation = 0.10, value = 727.33, owe = 42750.00
month = 44, depreciation = 0.10, value = 654.60, owe = 42000.00
month = 45, depreciation = 0.10, value = 589.14, owe = 41250.00
month = 46, depreciation = 0.10, value = 530.22, owe = 40500.00
month = 47, depreciation = 0.10, value = 477.20, owe = 39750.00
month = 48, depreciation = 0.10, value = 429.48, owe = 39000.00
month = 49, depreciation = 0.10, value = 386.53, owe = 38250.00
month = 50, depreciation = 0.10, value = 347.88, owe = 37500.00
month = 51, depreciation = 0.10, value = 313.09, owe = 36750.00
month = 52, depreciation = 0.10, value = 281.78, owe = 36000.00
month = 53, depreciation = 0.10, value = 253.60, owe = 35250.00
month = 54, depreciation = 0.10, value = 228.24, owe = 34500.00
month = 55, depreciation = 0.10, value = 205.42, owe = 33750.00
month = 56, depreciation = 0.10, value = 184.88, owe = 33000.00
month = 57, depreciation = 0.10, value = 166.39, owe = 32250.00
month = 58, depreciation = 0.10, value = 149.75, owe = 31500.00
month = 59, depreciation = 0.10, value = 134.78, owe = 30750.00
month = 60, depreciation = 0.10, value = 121.30, owe = 30000.00
month = 61, depreciation = 0.10, value = 109.17, owe = 29250.00
month = 62, depreciation = 0.10, value = 98.25, owe = 28500.00
month = 63, depreciation = 0.10, value = 88.43, owe = 27750.00
month = 64, depreciation = 0.10, value = 79.58, owe = 27000.00
month = 65, depreciation = 0.10, value = 71.63, owe = 26250.00
month = 66, depreciation = 0.10, value = 64.46, owe = 25500.00
month = 67, depreciation = 0.10, value = 58.02, owe = 24750.00
month = 68, depreciation = 0.10, value = 52.21, owe = 24000.00
month = 69, depreciation = 0.10, value = 46.99, owe = 23250.00
month = 70, depreciation = 0.10, value = 42.29, owe = 22500.00
month = 71, depreciation = 0.10, value = 38.06, owe = 21750.00
month = 72, depreciation = 0.10, value = 34.26, owe = 21000.00
month = 73, depreciation = 0.10, value = 30.83, owe = 20250.00
month = 74, depreciation = 0.10, value = 27.75, owe = 19500.00
month = 75, depreciation = 0.10, value = 24.97, owe = 18750.00
month = 76, depreciation = 0.10, value = 22.48, owe = 18000.00
month = 77, depreciation = 0.10, value = 20.23, owe = 17250.00
month = 78, depreciation = 0.10, value = 18.21, owe = 16500.00
month = 79, depreciation = 0.10, value = 16.39, owe = 15750.00
month = 80, depreciation = 0.10, value = 14.75, owe = 15000.00
month = 81, depreciation = 0.10, value = 13.27, owe = 14250.00
month = 82, depreciation = 0.10, value = 11.95, owe = 13500.00
month = 83, depreciation = 0.10, value = 10.75, owe = 12750.00
month = 84, depreciation = 0.10, value = 9.68, owe = 12000.00
month = 85, depreciation = 0.10, value = 8.71, owe = 11250.00
month = 86, depreciation = 0.10, value = 7.84, owe = 10500.00
month = 87, depreciation = 0.10, value = 7.05, owe = 9750.00
month = 88, depreciation = 0.10, value = 6.35, owe = 9000.00
month = 89, depreciation = 0.10, value = 5.71, owe = 8250.00
month = 90, depreciation = 0.10, value = 5.14, owe = 7500.00
month = 91, depreciation = 0.10, value = 4.63, owe = 6750.00
month = 92, depreciation = 0.10, value = 4.16, owe = 6000.00
month = 93, depreciation = 0.10, value = 3.75, owe = 5250.00
month = 94, depreciation = 0.10, value = 3.37, owe = 4500.00
month = 95, depreciation = 0.10, value = 3.04, owe = 3750.00
month = 96, depreciation = 0.10, value = 2.73, owe = 3000.00
month = 97, depreciation = 0.10, value = 2.46, owe = 2250.00
month = 98, depreciation = 0.10, value = 2.21, owe = 1500.00
month = 99, depreciation = 0.50, value = 1.11, owe = 750.00
month = 100, depreciation = 0.50, value = 0.55, owe = 0.00
100 months