Loan Amount

Annual Interest Rate

Loan Period in Years
Start Date of Loan

Enter Values
1,200,000.00
10.10%
15
1-Oct-13

Monthly Payment
Number of Payments
Total Interest
Total Cost of Loan

12,968.77
180
1,134,379.18
2,334,379.18

Beginning
Ending
No. Payment Date
Balance
Payment
Principal Interest
Balance
1
1-Nov-13 1,200,000.00
12,968.77
2,868.77 10,100.00
1,197,131.23
2
1-Dec-13 1,197,131.23
12,968.77
2,892.92 10,075.85
1,194,238.31
3
1-Jan-14 1,194,238.31
12,968.77
2,917.27 10,051.51
1,191,321.04
4
1-Feb-14 1,191,321.04
12,968.77
2,941.82 10,026.95
1,188,379.22
5
1-Mar-14 1,188,379.22
12,968.77
2,966.58 10,002.19
1,185,412.64
6
1-Apr-14 1,185,412.64
12,968.77
2,991.55
9,977.22
1,182,421.09
7
1-May-14 1,182,421.09
12,968.77
3,016.73
9,952.04
1,179,404.36
8
1-Jun-14 1,179,404.36
12,968.77
3,042.12
9,926.65
1,176,362.24
9
1-Jul-14 1,176,362.24
12,968.77
3,067.72
9,901.05
1,173,294.51
10
1-Aug-14 1,173,294.51
12,968.77
3,093.54
9,875.23
1,170,200.97
11
1-Sep-14 1,170,200.97
12,968.77
3,119.58
9,849.19
1,167,081.39
12
1-Oct-14 1,167,081.39
12,968.77
3,145.84
9,822.94
1,163,935.55
13
1-Nov-14 1,163,935.55
12,968.77
3,172.32
9,796.46
1,160,763.23
14
1-Dec-14 1,160,763.23
12,968.77
3,199.02
9,769.76
1,157,564.22
15
1-Jan-15 1,157,564.22
12,968.77
3,225.94
9,742.83
1,154,338.28
16
1-Feb-15 1,154,338.28
12,968.77
3,253.09
9,715.68
1,151,085.19
17
1-Mar-15 1,151,085.19
12,968.77
3,280.47
9,688.30
1,147,804.71
18
1-Apr-15 1,147,804.71
12,968.77
3,308.08
9,660.69
1,144,496.63
19
1-May-15 1,144,496.63
12,968.77
3,335.93
9,632.85
1,141,160.70
20
1-Jun-15 1,141,160.70
12,968.77
3,364.00
9,604.77
1,137,796.70
21
1-Jul-15 1,137,796.70
12,968.77
3,392.32
9,576.46
1,134,404.38
22
1-Aug-15 1,134,404.38
12,968.77
3,420.87
9,547.90
1,130,983.51
23
1-Sep-15 1,130,983.51
12,968.77
3,449.66
9,519.11
1,127,533.85
24
1-Oct-15 1,127,533.85
12,968.77
3,478.70
9,490.08
1,124,055.15
25
1-Nov-15 1,124,055.15
12,968.77
3,507.98
9,460.80
1,120,547.18
26
1-Dec-15 1,120,547.18
12,968.77
3,537.50
9,431.27
1,117,009.68
27
1-Jan-16 1,117,009.68
12,968.77
3,567.28
9,401.50
1,113,442.40
28
1-Feb-16 1,113,442.40
12,968.77
3,597.30
9,371.47
1,109,845.10
29
1-Mar-16 1,109,845.10
12,968.77
3,627.58
9,341.20
1,106,217.52
30
1-Apr-16 1,106,217.52
12,968.77
3,658.11
9,310.66
1,102,559.41
31
1-May-16 1,102,559.41
12,968.77
3,688.90
9,279.88
1,098,870.52
32
1-Jun-16 1,098,870.52
12,968.77
3,719.95
9,248.83
1,095,150.57
33
1-Jul-16 1,095,150.57
12,968.77
3,751.26
9,217.52
1,091,399.31
34
1-Aug-16 1,091,399.31
12,968.77
3,782.83
9,185.94
1,087,616.49
35
1-Sep-16 1,087,616.49
12,968.77
3,814.67
9,154.11
1,083,801.82
36
1-Oct-16 1,083,801.82
12,968.77
3,846.77
9,122.00
1,079,955.04
37
1-Nov-16 1,079,955.04
12,968.77
3,879.15
9,089.62
1,076,075.89
38
1-Dec-16 1,076,075.89
12,968.77
3,911.80
9,056.97
1,072,164.09
39
1-Jan-17 1,072,164.09
12,968.77
3,944.73
9,024.05
1,068,219.36
40
1-Feb-17 1,068,219.36
12,968.77
3,977.93
8,990.85
1,064,241.44

177234777.xls.ms_office

Page 1 of 4

www.HomePlanGuru.com

Beginning
Ending
No. Payment Date
Balance
Payment
Principal Interest
Balance
41
1-Mar-17 1,064,241.44
12,968.77
4,011.41
8,957.37
1,060,230.03
42
1-Apr-17 1,060,230.03
12,968.77
4,045.17
8,923.60
1,056,184.86
43
1-May-17 1,056,184.86
12,968.77
4,079.22
8,889.56
1,052,105.64
44
1-Jun-17 1,052,105.64
12,968.77
4,113.55
8,855.22
1,047,992.09
45
1-Jul-17 1,047,992.09
12,968.77
4,148.17
8,820.60
1,043,843.92
46
1-Aug-17 1,043,843.92
12,968.77
4,183.09
8,785.69
1,039,660.83
47
1-Sep-17 1,039,660.83
12,968.77
4,218.29
8,750.48
1,035,442.54
48
1-Oct-17 1,035,442.54
12,968.77
4,253.80
8,714.97
1,031,188.74
49
1-Nov-17 1,031,188.74
12,968.77
4,289.60
8,679.17
1,026,899.14
50
1-Dec-17 1,026,899.14
12,968.77
4,325.71
8,643.07
1,022,573.43
51
1-Jan-18 1,022,573.43
12,968.77
4,362.11
8,606.66
1,018,211.32
52
1-Feb-18 1,018,211.32
12,968.77
4,398.83
8,569.95
1,013,812.49
53
1-Mar-18 1,013,812.49
12,968.77
4,435.85
8,532.92
1,009,376.64
54
1-Apr-18 1,009,376.64
12,968.77
4,473.19
8,495.59
1,004,903.45
55
1-May-18 1,004,903.45
12,968.77
4,510.84
8,457.94
1,000,392.62
56
1-Jun-18 1,000,392.62
12,968.77
4,548.80
8,419.97
995,843.81
57
1-Jul-18
995,843.81
12,968.77
4,587.09
8,381.69
991,256.73
58
1-Aug-18
991,256.73
12,968.77
4,625.70
8,343.08
986,631.03
59
1-Sep-18
986,631.03
12,968.77
4,664.63
8,304.14
981,966.40
60
1-Oct-18
981,966.40
12,968.77
4,703.89
8,264.88
977,262.51
61
1-Nov-18
977,262.51
12,968.77
4,743.48
8,225.29
972,519.03
62
1-Dec-18
972,519.03
12,968.77
4,783.40
8,185.37
967,735.63
63
1-Jan-19
967,735.63
12,968.77
4,823.66
8,145.11
962,911.96
64
1-Feb-19
962,911.96
12,968.77
4,864.26
8,104.51
958,047.70
65
1-Mar-19
958,047.70
12,968.77
4,905.21
8,063.57
953,142.49
66
1-Apr-19
953,142.49
12,968.77
4,946.49
8,022.28
948,196.00
67
1-May-19
948,196.00
12,968.77
4,988.12
7,980.65
943,207.88
68
1-Jun-19
943,207.88
12,968.77
5,030.11
7,938.67
938,177.77
69
1-Jul-19
938,177.77
12,968.77
5,072.44
7,896.33
933,105.33
70
1-Aug-19
933,105.33
12,968.77
5,115.14
7,853.64
927,990.19
71
1-Sep-19
927,990.19
12,968.77
5,158.19
7,810.58
922,832.00
72
1-Oct-19
922,832.00
12,968.77
5,201.60
7,767.17
917,630.40
73
1-Nov-19
917,630.40
12,968.77
5,245.38
7,723.39
912,385.02
74
1-Dec-19
912,385.02
12,968.77
5,289.53
7,679.24
907,095.48
75
1-Jan-20
907,095.48
12,968.77
5,334.05
7,634.72
901,761.43
76
1-Feb-20
901,761.43
12,968.77
5,378.95
7,589.83
896,382.48
77
1-Mar-20
896,382.48
12,968.77
5,424.22
7,544.55
890,958.26
78
1-Apr-20
890,958.26
12,968.77
5,469.87
7,498.90
885,488.39
79
1-May-20
885,488.39
12,968.77
5,515.91
7,452.86
879,972.48
80
1-Jun-20
879,972.48
12,968.77
5,562.34
7,406.43
874,410.14
81
1-Jul-20
874,410.14
12,968.77
5,609.15
7,359.62
868,800.98
82
1-Aug-20
868,800.98
12,968.77
5,656.36
7,312.41
863,144.62
83
1-Sep-20
863,144.62
12,968.77
5,703.97
7,264.80
857,440.64
84
1-Oct-20
857,440.64
12,968.77
5,751.98
7,216.79
851,688.66
85
1-Nov-20
851,688.66
12,968.77
5,800.39
7,168.38
845,888.27
86
1-Dec-20
845,888.27
12,968.77
5,849.21
7,119.56
840,039.06
87
1-Jan-21
840,039.06
12,968.77
5,898.44
7,070.33
834,140.61
88
1-Feb-21
834,140.61
12,968.77
5,948.09
7,020.68
828,192.52
89
1-Mar-21
828,192.52
12,968.77
5,998.15
6,970.62
822,194.37
90
1-Apr-21
822,194.37
12,968.77
6,048.64
6,920.14
816,145.73
91
1-May-21
816,145.73
12,968.77
6,099.55
6,869.23
810,046.19
92
1-Jun-21
810,046.19
12,968.77
6,150.88
6,817.89
803,895.30
93
1-Jul-21
803,895.30
12,968.77
6,202.65
6,766.12
797,692.65
94
1-Aug-21
797,692.65
12,968.77
6,254.86
6,713.91
791,437.79

177234777.xls.ms_office

Page 2 of 4

www.HomePlanGuru.com

Beginning
Ending
No. Payment Date
Balance
Payment
Principal Interest
Balance
95
1-Sep-21
791,437.79
12,968.77
6,307.51
6,661.27
785,130.28
96
1-Oct-21
785,130.28
12,968.77
6,360.59
6,608.18
778,769.69
97
1-Nov-21
778,769.69
12,968.77
6,414.13
6,554.64
772,355.56
98
1-Dec-21
772,355.56
12,968.77
6,468.11
6,500.66
765,887.45
99
1-Jan-22
765,887.45
12,968.77
6,522.55
6,446.22
759,364.89
100
1-Feb-22
759,364.89
12,968.77
6,577.45
6,391.32
752,787.44
101
1-Mar-22
752,787.44
12,968.77
6,632.81
6,335.96
746,154.63
102
1-Apr-22
746,154.63
12,968.77
6,688.64
6,280.13
739,465.99
103
1-May-22
739,465.99
12,968.77
6,744.93
6,223.84
732,721.05
104
1-Jun-22
732,721.05
12,968.77
6,801.70
6,167.07
725,919.35
105
1-Jul-22
725,919.35
12,968.77
6,858.95
6,109.82
719,060.40
106
1-Aug-22
719,060.40
12,968.77
6,916.68
6,052.09
712,143.72
107
1-Sep-22
712,143.72
12,968.77
6,974.90
5,993.88
705,168.82
108
1-Oct-22
705,168.82
12,968.77
7,033.60
5,935.17
698,135.22
109
1-Nov-22
698,135.22
12,968.77
7,092.80
5,875.97
691,042.42
110
1-Dec-22
691,042.42
12,968.77
7,152.50
5,816.27
683,889.92
111
1-Jan-23
683,889.92
12,968.77
7,212.70
5,756.07
676,677.22
112
1-Feb-23
676,677.22
12,968.77
7,273.41
5,695.37
669,403.81
113
1-Mar-23
669,403.81
12,968.77
7,334.62
5,634.15
662,069.19
114
1-Apr-23
662,069.19
12,968.77
7,396.36
5,572.42
654,672.83
115
1-May-23
654,672.83
12,968.77
7,458.61
5,510.16
647,214.22
116
1-Jun-23
647,214.22
12,968.77
7,521.39
5,447.39
639,692.83
117
1-Jul-23
639,692.83
12,968.77
7,584.69
5,384.08
632,108.14
118
1-Aug-23
632,108.14
12,968.77
7,648.53
5,320.24
624,459.61
119
1-Sep-23
624,459.61
12,968.77
7,712.90
5,255.87
616,746.70
120
1-Oct-23
616,746.70
12,968.77
7,777.82
5,190.95
608,968.88
121
1-Nov-23
608,968.88
12,968.77
7,843.29
5,125.49
601,125.60
122
1-Dec-23
601,125.60
12,968.77
7,909.30
5,059.47
593,216.30
123
1-Jan-24
593,216.30
12,968.77
7,975.87
4,992.90
585,240.43
124
1-Feb-24
585,240.43
12,968.77
8,043.00
4,925.77
577,197.43
125
1-Mar-24
577,197.43
12,968.77
8,110.69
4,858.08
569,086.73
126
1-Apr-24
569,086.73
12,968.77
8,178.96
4,789.81
560,907.77
127
1-May-24
560,907.77
12,968.77
8,247.80
4,720.97
552,659.98
128
1-Jun-24
552,659.98
12,968.77
8,317.22
4,651.55
544,342.76
129
1-Jul-24
544,342.76
12,968.77
8,387.22
4,581.55
535,955.54
130
1-Aug-24
535,955.54
12,968.77
8,457.81
4,510.96
527,497.72
131
1-Sep-24
527,497.72
12,968.77
8,529.00
4,439.77
518,968.72
132
1-Oct-24
518,968.72
12,968.77
8,600.79
4,367.99
510,367.93
133
1-Nov-24
510,367.93
12,968.77
8,673.18
4,295.60
501,694.76
134
1-Dec-24
501,694.76
12,968.77
8,746.18
4,222.60
492,948.58
135
1-Jan-25
492,948.58
12,968.77
8,819.79
4,148.98
484,128.79
136
1-Feb-25
484,128.79
12,968.77
8,894.02
4,074.75
475,234.77
137
1-Mar-25
475,234.77
12,968.77
8,968.88
3,999.89
466,265.89
138
1-Apr-25
466,265.89
12,968.77
9,044.37
3,924.40
457,221.52
139
1-May-25
457,221.52
12,968.77
9,120.49
3,848.28
448,101.03
140
1-Jun-25
448,101.03
12,968.77
9,197.26
3,771.52
438,903.77
141
1-Jul-25
438,903.77
12,968.77
9,274.67
3,694.11
429,629.11
142
1-Aug-25
429,629.11
12,968.77
9,352.73
3,616.04
420,276.38
143
1-Sep-25
420,276.38
12,968.77
9,431.45
3,537.33
410,844.93
144
1-Oct-25
410,844.93
12,968.77
9,510.83
3,457.94
401,334.10
145
1-Nov-25
401,334.10
12,968.77
9,590.88
3,377.90
391,743.22
146
1-Dec-25
391,743.22
12,968.77
9,671.60
3,297.17
382,071.62
147
1-Jan-26
382,071.62
12,968.77
9,753.00
3,215.77
372,318.62
148
1-Feb-26
372,318.62
12,968.77
9,835.09
3,133.68
362,483.53

177234777.xls.ms_office

Page 3 of 4

www.HomePlanGuru.com

Beginning
Ending
No. Payment Date
Balance
Payment
Principal Interest
Balance
149
1-Mar-26
362,483.53
12,968.77
9,917.87
3,050.90
352,565.66
150
1-Apr-26
352,565.66
12,968.77 10,001.35
2,967.43
342,564.31
151
1-May-26
342,564.31
12,968.77 10,085.52
2,883.25
332,478.79
152
1-Jun-26
332,478.79
12,968.77 10,170.41
2,798.36
322,308.38
153
1-Jul-26
322,308.38
12,968.77 10,256.01
2,712.76
312,052.37
154
1-Aug-26
312,052.37
12,968.77 10,342.33
2,626.44
301,710.04
155
1-Sep-26
301,710.04
12,968.77 10,429.38
2,539.39
291,280.66
156
1-Oct-26
291,280.66
12,968.77 10,517.16
2,451.61
280,763.49
157
1-Nov-26
280,763.49
12,968.77 10,605.68
2,363.09
270,157.81
158
1-Dec-26
270,157.81
12,968.77 10,694.94
2,273.83
259,462.87
159
1-Jan-27
259,462.87
12,968.77 10,784.96
2,183.81
248,677.91
160
1-Feb-27
248,677.91
12,968.77 10,875.73
2,093.04
237,802.17
161
1-Mar-27
237,802.17
12,968.77 10,967.27
2,001.50
226,834.90
162
1-Apr-27
226,834.90
12,968.77 11,059.58
1,909.19
215,775.32
163
1-May-27
215,775.32
12,968.77 11,152.66
1,816.11
204,622.66
164
1-Jun-27
204,622.66
12,968.77 11,246.53
1,722.24
193,376.13
165
1-Jul-27
193,376.13
12,968.77 11,341.19
1,627.58
182,034.94
166
1-Aug-27
182,034.94
12,968.77 11,436.65
1,532.13
170,598.29
167
1-Sep-27
170,598.29
12,968.77 11,532.90
1,435.87
159,065.39
168
1-Oct-27
159,065.39
12,968.77 11,629.97
1,338.80
147,435.41
169
1-Nov-27
147,435.41
12,968.77 11,727.86
1,240.91
135,707.55
170
1-Dec-27
135,707.55
12,968.77 11,826.57
1,142.21
123,880.99
171
1-Jan-28
123,880.99
12,968.77 11,926.11
1,042.66
111,954.88
172
1-Feb-28
111,954.88
12,968.77 12,026.49
942.29
99,928.39
173
1-Mar-28
99,928.39
12,968.77 12,127.71
841.06
87,800.68
174
1-Apr-28
87,800.68
12,968.77 12,229.78
738.99
75,570.90
175
1-May-28
75,570.90
12,968.77 12,332.72
636.06
63,238.18
176
1-Jun-28
63,238.18
12,968.77 12,436.52
532.25
50,801.66
177
1-Jul-28
50,801.66
12,968.77 12,541.19
427.58
38,260.47
178
1-Aug-28
38,260.47
12,968.77 12,646.75
322.03
25,613.72
179
1-Sep-28
25,613.72
12,968.77 12,753.19
215.58
12,860.53
180
1-Oct-28
12,860.53
12,968.77 12,860.53
108.24
(0.00)

177234777.xls.ms_office

Page 4 of 4

www.HomePlanGuru.com