Professional Documents
Culture Documents
Amit Loan
Amit Loan
Loan Information
[42]
Loan Amount
Annual Interest Rate
Term of Loan in Years
First Payment Date
Payment Frequency
Compound Period
Payment Type
Monthly Payment
20,000.00
17.00%
3
10/8/2012
Monthly
Summary
Rate (per period)
Number of Payments
Total Payments
Total Interest
Est. Interest Savings
1.417%
36
25,670.05
5,670.05
(0.09)
.
.
Monthly
End of Period
713.05
[42]
Amortization Schedule
No.
Due Date
Payment
10/8/12
2
3
Additional
Payment
RoundingTRUE
On
Interest
Principal
Balance
713.05
283.33
429.72
19,570.28
11/8/12
713.05
277.25
435.80
19,134.48
12/8/12
713.05
271.07
441.98
18,692.50
1/8/13
713.05
264.81
448.24
18,244.26
2/8/13
713.05
258.46
454.59
17,789.67
3/8/13
713.05
252.02
461.03
17,328.64
4/8/13
713.05
245.49
467.56
16,861.08
5/8/13
713.05
238.87
474.18
16,386.90
6/8/13
713.05
232.15
480.90
15,906.00
10
7/8/13
713.05
225.34
487.71
15,418.29
11
8/8/13
713.05
218.43
494.62
14,923.67
12
9/8/13
713.05
211.42
501.63
14,422.04
13
10/8/13
713.05
204.31
508.74
13,913.30
14
11/8/13
713.05
197.11
515.94
13,397.36
15
12/8/13
713.05
189.80
523.25
12,874.11
16
1/8/14
713.05
182.38
530.67
12,343.44
17
2/8/14
713.05
174.87
538.18
11,805.26
18
3/8/14
713.05
167.24
545.81
11,259.45
19
4/8/14
713.05
159.51
553.54
10,705.91
20
5/8/14
713.05
151.67
561.38
10,144.53
21
6/8/14
713.05
143.71
569.34
9,575.19
22
7/8/14
713.05
135.65
577.40
8,997.79
23
8/8/14
713.05
127.47
585.58
8,412.21
24
9/8/14
713.05
119.17
593.88
7,818.33
25
10/8/14
713.05
110.76
602.29
7,216.04
26
11/8/14
713.05
102.23
610.82
6,605.22
27
12/8/14
713.05
93.57
619.48
5,985.74
28
1/8/15
713.05
84.80
628.25
5,357.49
29
2/8/15
713.05
75.90
637.15
4,720.34
30
3/8/15
713.05
66.87
646.18
4,074.16
31
4/8/15
713.05
57.72
655.33
3,418.83
32
5/8/15
713.05
48.43
664.62
2,754.21
33
6/8/15
713.05
39.02
674.03
2,080.18
34
7/8/15
713.05
29.47
683.58
1,396.60
35
8/8/15
713.05
19.79
693.26
703.34
36
9/8/15
713.30
9.96
703.34
0.00
20,000.00
http://www.vertex42.com/ExcelTemplates/loan-amortization-schedule.html