Use the calculator below to calculate your monthly home equity payment for the loan from Teachers FCU. You can adjust loan amount, interest rate, and the home equity term to view the impact on the monthly payment amount. The calculator also provides an amortization table to show the amount of principal and interest payments a borrower will make over the life of the loan.
Product Total Termlength: 20 Years
Interest Rate: 9.75%
| Date | Principal Balance? | Monthly Payment? | Interest? | Monthly Amortization? |
|---|---|---|---|---|
| 05/27/2024 | $319,564.75 | $3,035.25 | $2,600.00 | $435.25 |
| 06/27/2024 | $319,125.96 | $3,035.25 | $2,596.46 | $438.79 |
| 07/27/2024 | $318,683.60 | $3,035.25 | $2,592.90 | $442.36 |
| 08/27/2024 | $318,237.65 | $3,035.25 | $2,589.30 | $445.95 |
| 09/27/2024 | $317,788.08 | $3,035.25 | $2,585.68 | $449.57 |
| 10/27/2024 | $317,334.85 | $3,035.25 | $2,582.03 | $453.23 |
| 11/27/2024 | $316,877.94 | $3,035.25 | $2,578.35 | $456.91 |
| 12/27/2024 | $316,417.32 | $3,035.25 | $2,574.63 | $460.62 |
| 01/27/2025 | $315,952.96 | $3,035.25 | $2,570.89 | $464.36 |
| 02/27/2025 | $315,484.82 | $3,035.25 | $2,567.12 | $468.14 |
| 03/27/2025 | $315,012.88 | $3,035.25 | $2,563.31 | $471.94 |
| 04/27/2025 | $314,537.11 | $3,035.25 | $2,559.48 | $475.77 |
| 05/27/2025 | $314,057.47 | $3,035.25 | $2,555.61 | $479.64 |
| 06/27/2025 | $313,573.93 | $3,035.25 | $2,551.72 | $483.54 |
| 07/27/2025 | $313,086.47 | $3,035.25 | $2,547.79 | $487.47 |
| 08/27/2025 | $312,595.04 | $3,035.25 | $2,543.83 | $491.43 |
| 09/27/2025 | $312,099.62 | $3,035.25 | $2,539.83 | $495.42 |
| 10/27/2025 | $311,600.18 | $3,035.25 | $2,535.81 | $499.44 |
| 11/27/2025 | $311,096.67 | $3,035.25 | $2,531.75 | $503.50 |
| 12/27/2025 | $310,589.08 | $3,035.25 | $2,527.66 | $507.59 |
| 01/27/2026 | $310,077.36 | $3,035.25 | $2,523.54 | $511.72 |
| 02/27/2026 | $309,561.49 | $3,035.25 | $2,519.38 | $515.88 |
| 03/27/2026 | $309,041.42 | $3,035.25 | $2,515.19 | $520.07 |
| 04/27/2026 | $308,517.13 | $3,035.25 | $2,510.96 | $524.29 |
| 05/27/2026 | $307,988.58 | $3,035.25 | $2,506.70 | $528.55 |
| 06/27/2026 | $307,455.73 | $3,035.25 | $2,502.41 | $532.85 |
| 07/27/2026 | $306,918.55 | $3,035.25 | $2,498.08 | $537.18 |
| 08/27/2026 | $306,377.01 | $3,035.25 | $2,493.71 | $541.54 |
| 09/27/2026 | $305,831.07 | $3,035.25 | $2,489.31 | $545.94 |
| 10/27/2026 | $305,280.70 | $3,035.25 | $2,484.88 | $550.38 |
| 11/27/2026 | $304,725.85 | $3,035.25 | $2,480.41 | $554.85 |
| 12/27/2026 | $304,166.49 | $3,035.25 | $2,475.90 | $559.36 |
| 01/27/2027 | $303,602.59 | $3,035.25 | $2,471.35 | $563.90 |
| 02/27/2027 | $303,034.11 | $3,035.25 | $2,466.77 | $568.48 |
| 03/27/2027 | $302,461.01 | $3,035.25 | $2,462.15 | $573.10 |
| 04/27/2027 | $301,883.25 | $3,035.25 | $2,457.50 | $577.76 |
| 05/27/2027 | $301,300.79 | $3,035.25 | $2,452.80 | $582.45 |
| 06/27/2027 | $300,713.61 | $3,035.25 | $2,448.07 | $587.18 |
| 07/27/2027 | $300,121.65 | $3,035.25 | $2,443.30 | $591.96 |
| 08/27/2027 | $299,524.89 | $3,035.25 | $2,438.49 | $596.77 |
| 09/27/2027 | $298,923.27 | $3,035.25 | $2,433.64 | $601.61 |
| 10/27/2027 | $298,316.77 | $3,035.25 | $2,428.75 | $606.50 |
| 11/27/2027 | $297,705.34 | $3,035.25 | $2,423.82 | $611.43 |
| 12/27/2027 | $297,088.94 | $3,035.25 | $2,418.86 | $616.40 |
| 01/27/2028 | $296,467.54 | $3,035.25 | $2,413.85 | $621.41 |
| 02/27/2028 | $295,841.08 | $3,035.25 | $2,408.80 | $626.46 |
| 03/27/2028 | $295,209.54 | $3,035.25 | $2,403.71 | $631.55 |
| 04/27/2028 | $294,572.86 | $3,035.25 | $2,398.58 | $636.68 |
| 05/27/2028 | $293,931.01 | $3,035.25 | $2,393.40 | $641.85 |
| 06/27/2028 | $293,283.95 | $3,035.25 | $2,388.19 | $647.06 |
| 07/27/2028 | $292,631.62 | $3,035.25 | $2,382.93 | $652.32 |
| 08/27/2028 | $291,974.00 | $3,035.25 | $2,377.63 | $657.62 |
| 09/27/2028 | $291,311.04 | $3,035.25 | $2,372.29 | $662.97 |
| 10/27/2028 | $290,642.69 | $3,035.25 | $2,366.90 | $668.35 |
| 11/27/2028 | $289,968.90 | $3,035.25 | $2,361.47 | $673.78 |
| 12/27/2028 | $289,289.65 | $3,035.25 | $2,356.00 | $679.26 |
| 01/27/2029 | $288,604.87 | $3,035.25 | $2,350.48 | $684.78 |
| 02/27/2029 | $287,914.53 | $3,035.25 | $2,344.91 | $690.34 |
| 03/27/2029 | $287,218.58 | $3,035.25 | $2,339.31 | $695.95 |
| 04/27/2029 | $286,516.98 | $3,035.25 | $2,333.65 | $701.60 |
| 05/27/2029 | $285,809.68 | $3,035.25 | $2,327.95 | $707.30 |
| 06/27/2029 | $285,096.63 | $3,035.25 | $2,322.20 | $713.05 |
| 07/27/2029 | $284,377.78 | $3,035.25 | $2,316.41 | $718.84 |
| 08/27/2029 | $283,653.10 | $3,035.25 | $2,310.57 | $724.68 |
| 09/27/2029 | $282,922.53 | $3,035.25 | $2,304.68 | $730.57 |
| 10/27/2029 | $282,186.02 | $3,035.25 | $2,298.75 | $736.51 |
| 11/27/2029 | $281,443.53 | $3,035.25 | $2,292.76 | $742.49 |
| 12/27/2029 | $280,695.00 | $3,035.25 | $2,286.73 | $748.53 |
| 01/27/2030 | $279,940.39 | $3,035.25 | $2,280.65 | $754.61 |
| 02/27/2030 | $279,179.66 | $3,035.25 | $2,274.52 | $760.74 |
| 03/27/2030 | $278,412.74 | $3,035.25 | $2,268.33 | $766.92 |
| 04/27/2030 | $277,639.59 | $3,035.25 | $2,262.10 | $773.15 |
| 05/27/2030 | $276,860.15 | $3,035.25 | $2,255.82 | $779.43 |
| 06/27/2030 | $276,074.39 | $3,035.25 | $2,249.49 | $785.77 |
| 07/27/2030 | $275,282.24 | $3,035.25 | $2,243.10 | $792.15 |
| 08/27/2030 | $274,483.65 | $3,035.25 | $2,236.67 | $798.59 |
| 09/27/2030 | $273,678.58 | $3,035.25 | $2,230.18 | $805.07 |
| 10/27/2030 | $272,866.96 | $3,035.25 | $2,223.64 | $811.62 |
| 11/27/2030 | $272,048.75 | $3,035.25 | $2,217.04 | $818.21 |
| 12/27/2030 | $271,223.90 | $3,035.25 | $2,210.40 | $824.86 |
| 01/27/2031 | $270,392.34 | $3,035.25 | $2,203.69 | $831.56 |
| 02/27/2031 | $269,554.02 | $3,035.25 | $2,196.94 | $838.32 |
| 03/27/2031 | $268,708.89 | $3,035.25 | $2,190.13 | $845.13 |
| 04/27/2031 | $267,856.90 | $3,035.25 | $2,183.26 | $851.99 |
| 05/27/2031 | $266,997.98 | $3,035.25 | $2,176.34 | $858.92 |
| 06/27/2031 | $266,132.09 | $3,035.25 | $2,169.36 | $865.90 |
| 07/27/2031 | $265,259.15 | $3,035.25 | $2,162.32 | $872.93 |
| 08/27/2031 | $264,379.13 | $3,035.25 | $2,155.23 | $880.02 |
| 09/27/2031 | $263,491.96 | $3,035.25 | $2,148.08 | $887.17 |
| 10/27/2031 | $262,597.58 | $3,035.25 | $2,140.87 | $894.38 |
| 11/27/2031 | $261,695.93 | $3,035.25 | $2,133.61 | $901.65 |
| 12/27/2031 | $260,786.95 | $3,035.25 | $2,126.28 | $908.97 |
| 01/27/2032 | $259,870.59 | $3,035.25 | $2,118.89 | $916.36 |
| 02/27/2032 | $258,946.79 | $3,035.25 | $2,111.45 | $923.81 |
| 03/27/2032 | $258,015.48 | $3,035.25 | $2,103.94 | $931.31 |
| 04/27/2032 | $257,076.60 | $3,035.25 | $2,096.38 | $938.88 |
| 05/27/2032 | $256,130.09 | $3,035.25 | $2,088.75 | $946.51 |
| 06/27/2032 | $255,175.90 | $3,035.25 | $2,081.06 | $954.20 |
| 07/27/2032 | $254,213.95 | $3,035.25 | $2,073.30 | $961.95 |
| 08/27/2032 | $253,244.18 | $3,035.25 | $2,065.49 | $969.77 |
| 09/27/2032 | $252,266.53 | $3,035.25 | $2,057.61 | $977.64 |
| 10/27/2032 | $251,280.95 | $3,035.25 | $2,049.67 | $985.59 |
| 11/27/2032 | $250,287.35 | $3,035.25 | $2,041.66 | $993.60 |
| 12/27/2032 | $249,285.68 | $3,035.25 | $2,033.58 | $1,001.67 |
| 01/27/2033 | $248,275.87 | $3,035.25 | $2,025.45 | $1,009.81 |
| 02/27/2033 | $247,257.86 | $3,035.25 | $2,017.24 | $1,018.01 |
| 03/27/2033 | $246,231.58 | $3,035.25 | $2,008.97 | $1,026.28 |
| 04/27/2033 | $245,196.95 | $3,035.25 | $2,000.63 | $1,034.62 |
| 05/27/2033 | $244,153.93 | $3,035.25 | $1,992.23 | $1,043.03 |
| 06/27/2033 | $243,102.42 | $3,035.25 | $1,983.75 | $1,051.50 |
| 07/27/2033 | $242,042.38 | $3,035.25 | $1,975.21 | $1,060.05 |
| 08/27/2033 | $240,973.72 | $3,035.25 | $1,966.59 | $1,068.66 |
| 09/27/2033 | $239,896.37 | $3,035.25 | $1,957.91 | $1,077.34 |
| 10/27/2033 | $238,810.28 | $3,035.25 | $1,949.16 | $1,086.10 |
| 11/27/2033 | $237,715.36 | $3,035.25 | $1,940.33 | $1,094.92 |
| 12/27/2033 | $236,611.54 | $3,035.25 | $1,931.44 | $1,103.82 |
| 01/27/2034 | $235,498.76 | $3,035.25 | $1,922.47 | $1,112.79 |
| 02/27/2034 | $234,376.93 | $3,035.25 | $1,913.43 | $1,121.83 |
| 03/27/2034 | $233,245.99 | $3,035.25 | $1,904.31 | $1,130.94 |
| 04/27/2034 | $232,105.86 | $3,035.25 | $1,895.12 | $1,140.13 |
| 05/27/2034 | $230,956.46 | $3,035.25 | $1,885.86 | $1,149.39 |
| 06/27/2034 | $229,797.73 | $3,035.25 | $1,876.52 | $1,158.73 |
| 07/27/2034 | $228,629.58 | $3,035.25 | $1,867.11 | $1,168.15 |
| 08/27/2034 | $227,451.95 | $3,035.25 | $1,857.62 | $1,177.64 |
| 09/27/2034 | $226,264.74 | $3,035.25 | $1,848.05 | $1,187.21 |
| 10/27/2034 | $225,067.89 | $3,035.25 | $1,838.40 | $1,196.85 |
| 11/27/2034 | $223,861.31 | $3,035.25 | $1,828.68 | $1,206.58 |
| 12/27/2034 | $222,644.93 | $3,035.25 | $1,818.87 | $1,216.38 |
| 01/27/2035 | $221,418.66 | $3,035.25 | $1,808.99 | $1,226.26 |
| 02/27/2035 | $220,182.44 | $3,035.25 | $1,799.03 | $1,236.23 |
| 03/27/2035 | $218,936.16 | $3,035.25 | $1,788.98 | $1,246.27 |
| 04/27/2035 | $217,679.77 | $3,035.25 | $1,778.86 | $1,256.40 |
| 05/27/2035 | $216,413.16 | $3,035.25 | $1,768.65 | $1,266.61 |
| 06/27/2035 | $215,136.26 | $3,035.25 | $1,758.36 | $1,276.90 |
| 07/27/2035 | $213,848.99 | $3,035.25 | $1,747.98 | $1,287.27 |
| 08/27/2035 | $212,551.26 | $3,035.25 | $1,737.52 | $1,297.73 |
| 09/27/2035 | $211,242.99 | $3,035.25 | $1,726.98 | $1,308.27 |
| 10/27/2035 | $209,924.08 | $3,035.25 | $1,716.35 | $1,318.90 |
| 11/27/2035 | $208,594.46 | $3,035.25 | $1,705.63 | $1,329.62 |
| 12/27/2035 | $207,254.04 | $3,035.25 | $1,694.83 | $1,340.42 |
| 01/27/2036 | $205,902.72 | $3,035.25 | $1,683.94 | $1,351.31 |
| 02/27/2036 | $204,540.43 | $3,035.25 | $1,672.96 | $1,362.29 |
| 03/27/2036 | $203,167.07 | $3,035.25 | $1,661.89 | $1,373.36 |
| 04/27/2036 | $201,782.54 | $3,035.25 | $1,650.73 | $1,384.52 |
| 05/27/2036 | $200,386.77 | $3,035.25 | $1,639.48 | $1,395.77 |
| 06/27/2036 | $198,979.66 | $3,035.25 | $1,628.14 | $1,407.11 |
| 07/27/2036 | $197,561.12 | $3,035.25 | $1,616.71 | $1,418.54 |
| 08/27/2036 | $196,131.05 | $3,035.25 | $1,605.18 | $1,430.07 |
| 09/27/2036 | $194,689.36 | $3,035.25 | $1,593.56 | $1,441.69 |
| 10/27/2036 | $193,235.96 | $3,035.25 | $1,581.85 | $1,453.40 |
| 11/27/2036 | $191,770.74 | $3,035.25 | $1,570.04 | $1,465.21 |
| 12/27/2036 | $190,293.63 | $3,035.25 | $1,558.14 | $1,477.12 |
| 01/27/2037 | $188,804.51 | $3,035.25 | $1,546.14 | $1,489.12 |
| 02/27/2037 | $187,303.29 | $3,035.25 | $1,534.04 | $1,501.22 |
| 03/27/2037 | $185,789.88 | $3,035.25 | $1,521.84 | $1,513.41 |
| 04/27/2037 | $184,264.17 | $3,035.25 | $1,509.54 | $1,525.71 |
| 05/27/2037 | $182,726.06 | $3,035.25 | $1,497.15 | $1,538.11 |
| 06/27/2037 | $181,175.45 | $3,035.25 | $1,484.65 | $1,550.60 |
| 07/27/2037 | $179,612.25 | $3,035.25 | $1,472.05 | $1,563.20 |
| 08/27/2037 | $178,036.35 | $3,035.25 | $1,459.35 | $1,575.90 |
| 09/27/2037 | $176,447.64 | $3,035.25 | $1,446.55 | $1,588.71 |
| 10/27/2037 | $174,846.02 | $3,035.25 | $1,433.64 | $1,601.62 |
| 11/27/2037 | $173,231.39 | $3,035.25 | $1,420.62 | $1,614.63 |
| 12/27/2037 | $171,603.64 | $3,035.25 | $1,407.51 | $1,627.75 |
| 01/27/2038 | $169,962.67 | $3,035.25 | $1,394.28 | $1,640.97 |
| 02/27/2038 | $168,308.36 | $3,035.25 | $1,380.95 | $1,654.31 |
| 03/27/2038 | $166,640.61 | $3,035.25 | $1,367.51 | $1,667.75 |
| 04/27/2038 | $164,959.31 | $3,035.25 | $1,353.95 | $1,681.30 |
| 05/27/2038 | $163,264.35 | $3,035.25 | $1,340.29 | $1,694.96 |
| 06/27/2038 | $161,555.62 | $3,035.25 | $1,326.52 | $1,708.73 |
| 07/27/2038 | $159,833.01 | $3,035.25 | $1,312.64 | $1,722.61 |
| 08/27/2038 | $158,096.40 | $3,035.25 | $1,298.64 | $1,736.61 |
| 09/27/2038 | $156,345.68 | $3,035.25 | $1,284.53 | $1,750.72 |
| 10/27/2038 | $154,580.73 | $3,035.25 | $1,270.31 | $1,764.95 |
| 11/27/2038 | $152,801.44 | $3,035.25 | $1,255.97 | $1,779.29 |
| 12/27/2038 | $151,007.70 | $3,035.25 | $1,241.51 | $1,793.74 |
| 01/27/2039 | $149,199.39 | $3,035.25 | $1,226.94 | $1,808.32 |
| 02/27/2039 | $147,376.38 | $3,035.25 | $1,212.25 | $1,823.01 |
| 03/27/2039 | $145,538.56 | $3,035.25 | $1,197.43 | $1,837.82 |
| 04/27/2039 | $143,685.80 | $3,035.25 | $1,182.50 | $1,852.75 |
| 05/27/2039 | $141,818.00 | $3,035.25 | $1,167.45 | $1,867.81 |
| 06/27/2039 | $139,935.01 | $3,035.25 | $1,152.27 | $1,882.98 |
| 07/27/2039 | $138,036.73 | $3,035.25 | $1,136.97 | $1,898.28 |
| 08/27/2039 | $136,123.03 | $3,035.25 | $1,121.55 | $1,913.71 |
| 09/27/2039 | $134,193.77 | $3,035.25 | $1,106.00 | $1,929.25 |
| 10/27/2039 | $132,248.84 | $3,035.25 | $1,090.32 | $1,944.93 |
| 11/27/2039 | $130,288.11 | $3,035.25 | $1,074.52 | $1,960.73 |
| 12/27/2039 | $128,311.45 | $3,035.25 | $1,058.59 | $1,976.66 |
| 01/27/2040 | $126,318.72 | $3,035.25 | $1,042.53 | $1,992.72 |
| 02/27/2040 | $124,309.81 | $3,035.25 | $1,026.34 | $2,008.91 |
| 03/27/2040 | $122,284.57 | $3,035.25 | $1,010.02 | $2,025.24 |
| 04/27/2040 | $120,242.88 | $3,035.25 | $993.56 | $2,041.69 |
| 05/27/2040 | $118,184.60 | $3,035.25 | $976.97 | $2,058.28 |
| 06/27/2040 | $116,109.60 | $3,035.25 | $960.25 | $2,075.00 |
| 07/27/2040 | $114,017.73 | $3,035.25 | $943.39 | $2,091.86 |
| 08/27/2040 | $111,908.87 | $3,035.25 | $926.39 | $2,108.86 |
| 09/27/2040 | $109,782.88 | $3,035.25 | $909.26 | $2,125.99 |
| 10/27/2040 | $107,639.61 | $3,035.25 | $891.99 | $2,143.27 |
| 11/27/2040 | $105,478.93 | $3,035.25 | $874.57 | $2,160.68 |
| 12/27/2040 | $103,300.69 | $3,035.25 | $857.02 | $2,178.24 |
| 01/27/2041 | $101,104.76 | $3,035.25 | $839.32 | $2,195.94 |
| 02/27/2041 | $98,890.98 | $3,035.25 | $821.48 | $2,213.78 |
| 03/27/2041 | $96,659.21 | $3,035.25 | $803.49 | $2,231.76 |
| 04/27/2041 | $94,409.32 | $3,035.25 | $785.36 | $2,249.90 |
| 05/27/2041 | $92,141.14 | $3,035.25 | $767.08 | $2,268.18 |
| 06/27/2041 | $89,854.53 | $3,035.25 | $748.65 | $2,286.61 |
| 07/27/2041 | $87,549.34 | $3,035.25 | $730.07 | $2,305.19 |
| 08/27/2041 | $85,225.43 | $3,035.25 | $711.34 | $2,323.92 |
| 09/27/2041 | $82,882.63 | $3,035.25 | $692.46 | $2,342.80 |
| 10/27/2041 | $80,520.80 | $3,035.25 | $673.42 | $2,361.83 |
| 11/27/2041 | $78,139.78 | $3,035.25 | $654.23 | $2,381.02 |
| 12/27/2041 | $75,739.41 | $3,035.25 | $634.89 | $2,400.37 |
| 01/27/2042 | $73,319.54 | $3,035.25 | $615.38 | $2,419.87 |
| 02/27/2042 | $70,880.00 | $3,035.25 | $595.72 | $2,439.53 |
| 03/27/2042 | $68,420.65 | $3,035.25 | $575.90 | $2,459.35 |
| 04/27/2042 | $65,941.31 | $3,035.25 | $555.92 | $2,479.34 |
| 05/27/2042 | $63,441.83 | $3,035.25 | $535.77 | $2,499.48 |
| 06/27/2042 | $60,922.04 | $3,035.25 | $515.46 | $2,519.79 |
| 07/27/2042 | $58,381.78 | $3,035.25 | $494.99 | $2,540.26 |
| 08/27/2042 | $55,820.88 | $3,035.25 | $474.35 | $2,560.90 |
| 09/27/2042 | $53,239.17 | $3,035.25 | $453.54 | $2,581.71 |
| 10/27/2042 | $50,636.49 | $3,035.25 | $432.57 | $2,602.69 |
| 11/27/2042 | $48,012.65 | $3,035.25 | $411.42 | $2,623.83 |
| 12/27/2042 | $45,367.50 | $3,035.25 | $390.10 | $2,645.15 |
| 01/27/2043 | $42,700.86 | $3,035.25 | $368.61 | $2,666.64 |
| 02/27/2043 | $40,012.55 | $3,035.25 | $346.94 | $2,688.31 |
| 03/27/2043 | $37,302.40 | $3,035.25 | $325.10 | $2,710.15 |
| 04/27/2043 | $34,570.23 | $3,035.25 | $303.08 | $2,732.17 |
| 05/27/2043 | $31,815.85 | $3,035.25 | $280.88 | $2,754.37 |
| 06/27/2043 | $29,039.10 | $3,035.25 | $258.50 | $2,776.75 |
| 07/27/2043 | $26,239.79 | $3,035.25 | $235.94 | $2,799.31 |
| 08/27/2043 | $23,417.74 | $3,035.25 | $213.20 | $2,822.06 |
| 09/27/2043 | $20,572.75 | $3,035.25 | $190.27 | $2,844.98 |
| 10/27/2043 | $17,704.65 | $3,035.25 | $167.15 | $2,868.10 |
| 11/27/2043 | $14,813.25 | $3,035.25 | $143.85 | $2,891.40 |
| 12/27/2043 | $11,898.35 | $3,035.25 | $120.36 | $2,914.90 |
| 01/27/2044 | $8,959.77 | $3,035.25 | $96.67 | $2,938.58 |
| 02/27/2044 | $5,997.32 | $3,035.25 | $72.80 | $2,962.46 |
| 03/27/2044 | $3,010.79 | $3,035.25 | $48.73 | $2,986.53 |
| 04/27/2044 | $0.00 | $3,035.25 | $24.46 | $3,010.79 |
| TOTAL: | - | $728,460.94 | $408,460.94 | $320,000.00 |
Change options for different scenario in the form below: