Loan Calculator

Printer friendly Spreadsheet for creating a loan amortization schedule Excel Template by Excely.com

Loan Data
Loan Amount $ 57,696.83 Annual Interest Rate 9.00% Loan Period in Years 0.166666667 Number of Payments Per Year 12 Start Date 12-Sep-2007

$35,000 $30,000 $25,000 $20,000
$15,000

Summary
Payment (per period) Number of Payments Actual Number of Payments Total Interest Paid Total Interest Total Extra Payments Total Payment Payment No. 1 2 Payment Date 12-Sep-2007 12-Oct-2007 12-Nov-2007 $

$ $

12-Oct-2007

$

29,173.37 $10,000 2 $5,000 2 $0 649.90 1.13% 58,346.73 Payment

Principal

Interest

Principal $ $ 28,740.64 28,956.19 $ $

Interest 432.73 217.17

Extra Payments

$ $

29,173.37 29,173.36

Developed by Excely.com (c) 2007

Payment No.

Payment Date

Payment

Principal

Interest

Extra Payments

Developed by Excely.com (c) 2007

com (c) 2007 .Payment No. Payment Date Payment Principal Interest Extra Payments Developed by Excely.

com (c) 2007 . Payment Date Payment Principal Interest Extra Payments Developed by Excely.Payment No.

com (c) 2007 . Payment Date Payment Principal Interest Extra Payments Developed by Excely.Payment No.

Balance $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ 57.696.com (c) 2007 .19 - Developed by Excely.83 28.956.

Balance $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ - Developed by Excely.com (c) 2007 .

com (c) 2007 .Balance $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ - Developed by Excely.

Balance $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ - Developed by Excely.com (c) 2007 .

com (c) 2007 .Balance Developed by Excely.

34 USD USD USD USD USD USD Summary Avarage Payment (per period) Number of Payments Total Interest Paid Total Extra Payments Total Payment Payment No.05 744.61 186.19 4.com (c) 2007 .35 189.40 6.34 189.34 189.05 USD USD 1. 1 2 3 4 5 6 Payment Date 12-Sep-2007 12-Oct-2007 12-Nov-2007 12-Dec-2007 12-Jan-2008 12-Feb-2008 12-Mar-2008 12-Oct-2007 $200 $180 $160 $140 $120 $100 $80 $60 $40 $20 $0 Principal Interest Interest Rate Principal 181.5 12 12-Sep-2007 189.com Loan Data Loan Amount Annual Interest Rate Loan Period in Years Number of Payments Per Year Start Date 1.09 USD USD USD USD USD USD Interest 7.Loan Calculator Printer friendly Spreadsheet for creating a loan amortization schedule Excel Template by Excely.110.50 1.00% 0.95 183.15 184.136.90 560.00 928.01 USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD - Developed by Excely.34 189.08 0.110.97 3.84 188.53 374.34 USD 6 26.25 USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD Extra Payments Balance 1.00 USD 8.37 185.06 USD Payment 189.74 2.92 188.35 189.

Payment Date Payment Interest Rate Principal Interest USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD Extra Payments Balance USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD Developed by Excely.Payment No.com (c) 2007 .

Payment Date Payment Interest Rate Principal Interest USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD Extra Payments Balance USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD Developed by Excely.com (c) 2007 .Payment No.

com (c) 2007 . Payment Date Payment Interest Rate Principal Interest USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD Extra Payments Balance USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD Developed by Excely.Payment No.

com (c) 2007 . Payment Date Payment Interest Rate Principal Interest USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD Extra Payments Balance USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD Developed by Excely.Payment No.

com (c) 2007 .Payment No. Payment Date Payment Interest Rate Principal Interest USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD Extra Payments Balance USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD Developed by Excely.

Payment No. Payment Date Payment Interest Rate Principal Interest USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD Extra Payments Balance USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD Developed by Excely.com (c) 2007 .

com (c) 2007 . Payment Date Payment Interest Rate Principal Interest USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD Extra Payments Balance USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD Developed by Excely.Payment No.

Payment Date Payment Interest Rate Principal Interest USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD Extra Payments Balance USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD Developed by Excely.com (c) 2007 .Payment No.

Payment Date Payment Interest Rate Principal Interest USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD Extra Payments Balance USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD Developed by Excely.com (c) 2007 .Payment No.

com (c) 2007 . Payment Date Payment Interest Rate Principal Interest USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD Extra Payments Balance USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD Developed by Excely.Payment No.

Payment No. Payment Date Payment Interest Rate Principal Interest USD USD USD USD USD USD USD Extra Payments Balance USD USD USD USD USD USD USD Developed by Excely.com (c) 2007 .

excely. Hotkey: Alt + Del Web Page: http://www. 13 functions are available for generating random numbers with a certain distribution.excely. Web Page: http://www. It also offers the powerful Sensitivity Analysis tool.com/excel-add-in/smartdel/ .com/excel-add-in/smart-monte-carlo/ 2. SmartDel Excel add-in that will allow you to clear cells containing only numbers and keep formulas and calculation logics at the same time.excely. Smart Goal Seek Excel add-in that extends the capabilities of Excel when you work with the Goal Seek feature. Smart Monte Carlo Excel add-in allows you to study all kinds of processes using the Monte Carlo method.com 1. Web Page: http://www.com/excel-add-in/smart-goal-seek/ 3.Excel Add-Ins by Excely.