Loan Calculator

This worksheet can help you calculate loan

costs. Enter values into the yellow boxes,
replacing the sample data. Results will be
shown in the green boxes.
This worksheet is locked to preserve the
formulas that calculate your results.

Period
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
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53

Payment
5,466.83
5,466.83
5,466.83
5,466.83
5,466.83
5,466.83
5,466.83
5,466.83
5,466.83
5,466.83
5,466.83
5,466.83
5,466.83
5,466.83
5,466.83
5,466.83
5,466.83
5,466.83
5,466.83
5,466.83
5,466.83
5,466.83
5,466.83
5,466.83
5,466.83
5,466.83
5,466.83
5,466.83
5,466.83
5,466.83
5,466.83
5,466.83
5,466.83
5,466.83
5,466.83
5,466.83
5,466.83
5,466.83
5,466.83
5,466.83
5,466.83
5,466.83
5,466.83
5,466.83
5,466.83
5,466.83
5,466.83
5,466.83
5,466.83
5,466.83
5,466.83
5,466.83
5,466.83

Principal
3,123.08
3,152.36
3,181.91
3,211.74
3,241.85
3,272.24
3,302.92
3,333.88
3,365.14
3,396.69
3,428.53
3,460.67
3,493.12
3,525.87
3,558.92
3,592.29
3,625.96
3,659.96
3,694.27
3,728.90
3,763.86
3,799.15
3,834.76
3,870.72
3,907.00
3,943.63
3,980.60
4,017.92
4,055.59
4,093.61
4,131.99
4,170.72
4,209.83
4,249.29
4,289.13
4,329.34
4,369.93
4,410.90
4,452.25
4,493.99
4,536.12
4,578.65
4,621.57
4,664.90
4,708.63
4,752.77
4,797.33
4,842.31
4,887.70
4,933.53
4,979.78
5,026.46
5,073.59

Loan Amount:
Annual Interest Rate:

250,000
11.25%

Length of Loan (in Years):

Number of Payments Per Year:
Total Number of Periods:

5
12
60

Payment Per Period:

Total Interest Paid:
Total Payments:

5,466.83
78,009.62
328,009.62

Interest
2,343.75
2,314.47
2,284.92
2,255.09
2,224.98
2,194.59
2,163.91
2,132.94
2,101.69
2,070.14
2,038.30
2,006.15
1,973.71
1,940.96
1,907.91
1,874.54
1,840.86
1,806.87
1,772.56
1,737.92
1,702.97
1,667.68
1,632.06
1,596.11
1,559.82
1,523.20
1,486.22
1,448.91
1,411.24
1,373.22
1,334.84
1,296.10
1,257.00
1,217.53
1,177.70
1,137.49
1,096.90
1,055.93
1,014.58
972.84
930.71
888.18
845.26
801.93
758.20
714.05
669.50
624.52
579.12
533.30
487.05
440.36
393.24

Total Interest Paid New Payoff Amount

2,343.75
4,658.22
6,943.14
9,198.23
11,423.20
13,617.79
15,781.70
17,914.64
20,016.33
22,086.47
24,124.76
26,130.92
28,104.62
30,045.59
31,953.49
33,828.03
35,668.90
37,475.77
39,248.33
40,986.25
42,689.22
44,356.90
45,988.96
47,585.07
49,144.90
50,668.09
52,154.32
53,603.22
55,014.46
56,387.68
57,722.52
59,018.62
60,275.62
61,493.15
62,670.85
63,808.34
64,905.24
65,961.17
66,975.75
67,948.59
68,879.29
69,767.48
70,612.73
71,414.66
72,172.86
72,886.91
73,556.41
74,180.93
74,760.05
75,293.35
75,780.40
76,220.77
76,614.01

246,876.92
243,724.57
240,542.66
237,330.92
234,089.07
230,816.83
227,513.91
224,180.02
220,814.88
217,418.20
213,989.67
210,528.99
207,035.87
203,510.01
199,951.09
196,358.80
192,732.84
189,072.88
185,378.61
181,649.71
177,885.85
174,086.70
170,251.94
166,381.22
162,474.22
158,530.59
154,549.99
150,532.07
146,476.48
142,382.87
138,250.88
134,080.16
129,870.33
125,621.04
121,331.91
117,002.57
112,632.64
108,221.74
103,769.49
99,275.51
94,739.39
90,160.74
85,539.17
80,874.28
76,165.64
71,412.87
66,615.54
61,773.23
56,885.53
51,952.01
46,972.23
41,945.77
36,872.18

Page 1of6

Period
54
55
56
57
58
59
60

Payment
5,466.83
5,466.83
5,466.83
5,466.83
5,466.83
5,466.83
5,466.83

Principal
5,121.15
5,169.16
5,217.62
5,266.54
5,315.91
5,365.75
5,416.05

Interest
345.68
297.67
249.21
200.29
150.92
101.08
50.78

Total Interest Paid New Payoff Amount

76,959.69
77,257.35
77,506.56
77,706.85
77,857.76
77,958.84
78,009.62

31,751.03
26,581.87
21,364.25
16,097.71
10,781.80
5,416.05
0.00

Page 2of6

Period

Payment

Principal

Interest

Total Interest Paid New Payoff Amount

Page 3of6

Period

Payment

Principal

Interest

Total Interest Paid New Payoff Amount

Page 4of6

Period

Payment

Principal

Interest

Total Interest Paid New Payoff Amount

Page 5of6

Period

Payment

Principal

Interest

Total Interest Paid New Payoff Amount

Page 6of6