Simple loan calculator Pmt no.

Loan details Principal Paid Interest Paid Loan Balance

Loan amount $10,000.00 14000 Principa

Annual interest rate 5.50% 12000 ###

Loan period in years 10

10000
Start date of loan 12/8/2023
8000

Loan summary 6000

Monthly payment $108.53

4000
Number of payments 120
2000
Total interest $3,023.15
0
2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033
Total cost of loan $13,023.15

Payment Beginning Ending

Pmt no. Payment Principal Interest
date balance balance

1 1/8/2024 $10,000.00 $108.53 $62.69 $45.83 $9,937.31

2 2/8/2024 $9,937.31 $108.53 $62.98 $45.55 $9,874.33

3 3/8/2024 $9,874.33 $108.53 $63.27 $45.26 $9,811.06

4 4/8/2024 $9,811.06 $108.53 $63.56 $44.97 $9,747.50

5 5/8/2024 $9,747.50 $108.53 $63.85 $44.68 $9,683.65

6 6/8/2024 $9,683.65 $108.53 $64.14 $44.38 $9,619.51

7 7/8/2024 $9,619.51 $108.53 $64.44 $44.09 $9,555.07

8 8/8/2024 $9,555.07 $108.53 $64.73 $43.79 $9,490.34

9 9/8/2024 $9,490.34 $108.53 $65.03 $43.50 $9,425.31

10 10/8/2024 $9,425.31 $108.53 $65.33 $43.20 $9,359.98

11 11/8/2024 $9,359.98 $108.53 $65.63 $42.90 $9,294.35

12 12/8/2024 $9,294.35 $108.53 $65.93 $42.60 $9,228.43

13 1/8/2025 $9,228.43 $108.53 $66.23 $42.30 $9,162.20

14 2/8/2025 $9,162.20 $108.53 $66.53 $41.99 $9,095.67

15 3/8/2025 $9,095.67 $108.53 $66.84 $41.69 $9,028.83

16 4/8/2025 $9,028.83 $108.53 $67.14 $41.38 $8,961.68

17 5/8/2025 $8,961.68 $108.53 $67.45 $41.07 $8,894.23

18 6/8/2025 $8,894.23 $108.53 $67.76 $40.77 $8,826.47

 Payment Beginning Ending
Pmt no. Payment Principal Interest
date balance balance

19 7/8/2025 $8,826.47 $108.53 $68.07 $40.45 $8,758.40

20 8/8/2025 $8,758.40 $108.53 $68.38 $40.14 $8,690.01

21 9/8/2025 $8,690.01 $108.53 $68.70 $39.83 $8,621.32

22 10/8/2025 $8,621.32 $108.53 $69.01 $39.51 $8,552.31

23 11/8/2025 $8,552.31 $108.53 $69.33 $39.20 $8,482.98

24 12/8/2025 $8,482.98 $108.53 $69.65 $38.88 $8,413.33

25 1/8/2026 $8,413.33 $108.53 $69.97 $38.56 $8,343.37

26 2/8/2026 $8,343.37 $108.53 $70.29 $38.24 $8,273.08

27 3/8/2026 $8,273.08 $108.53 $70.61 $37.92 $8,202.47

28 4/8/2026 $8,202.47 $108.53 $70.93 $37.59 $8,131.54

29 5/8/2026 $8,131.54 $108.53 $71.26 $37.27 $8,060.28

30 6/8/2026 $8,060.28 $108.53 $71.58 $36.94 $7,988.70

31 7/8/2026 $7,988.70 $108.53 $71.91 $36.61 $7,916.79

32 8/8/2026 $7,916.79 $108.53 $72.24 $36.29 $7,844.55

33 9/8/2026 $7,844.55 $108.53 $72.57 $35.95 $7,771.98

34 10/8/2026 $7,771.98 $108.53 $72.90 $35.62 $7,699.07

35 11/8/2026 $7,699.07 $108.53 $73.24 $35.29 $7,625.83

36 12/8/2026 $7,625.83 $108.53 $73.57 $34.95 $7,552.26

37 1/8/2027 $7,552.26 $108.53 $73.91 $34.61 $7,478.35

38 2/8/2027 $7,478.35 $108.53 $74.25 $34.28 $7,404.10

39 3/8/2027 $7,404.10 $108.53 $74.59 $33.94 $7,329.51

40 4/8/2027 $7,329.51 $108.53 $74.93 $33.59 $7,254.57

41 5/8/2027 $7,254.57 $108.53 $75.28 $33.25 $7,179.30

42 6/8/2027 $7,179.30 $108.53 $75.62 $32.91 $7,103.68

43 7/8/2027 $7,103.68 $108.53 $75.97 $32.56 $7,027.71

44 8/8/2027 $7,027.71 $108.53 $76.32 $32.21 $6,951.39

45 9/8/2027 $6,951.39 $108.53 $76.67 $31.86 $6,874.73

46 10/8/2027 $6,874.73 $108.53 $77.02 $31.51 $6,797.71

47 11/8/2027 $6,797.71 $108.53 $77.37 $31.16 $6,720.34

48 12/8/2027 $6,720.34 $108.53 $77.72 $30.80 $6,642.61

49 1/8/2028 $6,642.61 $108.53 $78.08 $30.45 $6,564.53

50 2/8/2028 $6,564.53 $108.53 $78.44 $30.09 $6,486.09

51 3/8/2028 $6,486.09 $108.53 $78.80 $29.73 $6,407.30

52 4/8/2028 $6,407.30 $108.53 $79.16 $29.37 $6,328.14

53 5/8/2028 $6,328.14 $108.53 $79.52 $29.00 $6,248.61

54 6/8/2028 $6,248.61 $108.53 $79.89 $28.64 $6,168.73

55 7/8/2028 $6,168.73 $108.53 $80.25 $28.27 $6,088.47

Page 2 of 4
 Payment Beginning Ending
Pmt no. Payment Principal Interest
date balance balance

56 8/8/2028 $6,088.47 $108.53 $80.62 $27.91 $6,007.85

57 9/8/2028 $6,007.85 $108.53 $80.99 $27.54 $5,926.86

58 10/8/2028 $5,926.86 $108.53 $81.36 $27.16 $5,845.50

59 11/8/2028 $5,845.50 $108.53 $81.73 $26.79 $5,763.77

60 12/8/2028 $5,763.77 $108.53 $82.11 $26.42 $5,681.66

61 1/8/2029 $5,681.66 $108.53 $82.49 $26.04 $5,599.17

62 2/8/2029 $5,599.17 $108.53 $82.86 $25.66 $5,516.31

63 3/8/2029 $5,516.31 $108.53 $83.24 $25.28 $5,433.07

64 4/8/2029 $5,433.07 $108.53 $83.62 $24.90 $5,349.44

65 5/8/2029 $5,349.44 $108.53 $84.01 $24.52 $5,265.43

66 6/8/2029 $5,265.43 $108.53 $84.39 $24.13 $5,181.04

67 7/8/2029 $5,181.04 $108.53 $84.78 $23.75 $5,096.26

68 8/8/2029 $5,096.26 $108.53 $85.17 $23.36 $5,011.09

69 9/8/2029 $5,011.09 $108.53 $85.56 $22.97 $4,925.53

70 10/8/2029 $4,925.53 $108.53 $85.95 $22.58 $4,839.58

71 11/8/2029 $4,839.58 $108.53 $86.34 $22.18 $4,753.24

72 12/8/2029 $4,753.24 $108.53 $86.74 $21.79 $4,666.50

73 1/8/2030 $4,666.50 $108.53 $87.14 $21.39 $4,579.36

74 2/8/2030 $4,579.36 $108.53 $87.54 $20.99 $4,491.82

75 3/8/2030 $4,491.82 $108.53 $87.94 $20.59 $4,403.88

76 4/8/2030 $4,403.88 $108.53 $88.34 $20.18 $4,315.54

77 5/8/2030 $4,315.54 $108.53 $88.75 $19.78 $4,226.79

78 6/8/2030 $4,226.79 $108.53 $89.15 $19.37 $4,137.64

79 7/8/2030 $4,137.64 $108.53 $89.56 $18.96 $4,048.08

80 8/8/2030 $4,048.08 $108.53 $89.97 $18.55 $3,958.11

81 9/8/2030 $3,958.11 $108.53 $90.38 $18.14 $3,867.72

82 10/8/2030 $3,867.72 $108.53 $90.80 $17.73 $3,776.92

83 11/8/2030 $3,776.92 $108.53 $91.22 $17.31 $3,685.71

84 12/8/2030 $3,685.71 $108.53 $91.63 $16.89 $3,594.07

85 1/8/2031 $3,594.07 $108.53 $92.05 $16.47 $3,502.02

86 2/8/2031 $3,502.02 $108.53 $92.48 $16.05 $3,409.54

87 3/8/2031 $3,409.54 $108.53 $92.90 $15.63 $3,316.65

88 4/8/2031 $3,316.65 $108.53 $93.32 $15.20 $3,223.32

89 5/8/2031 $3,223.32 $108.53 $93.75 $14.77 $3,129.57

90 6/8/2031 $3,129.57 $108.53 $94.18 $14.34 $3,035.38

91 7/8/2031 $3,035.38 $108.53 $94.61 $13.91 $2,940.77

92 8/8/2031 $2,940.77 $108.53 $95.05 $13.48 $2,845.72

Page 3 of 4
 Payment Beginning Ending
Pmt no. Payment Principal Interest
date balance balance

93 9/8/2031 $2,845.72 $108.53 $95.48 $13.04 $2,750.24

94 10/8/2031 $2,750.24 $108.53 $95.92 $12.61 $2,654.32

95 11/8/2031 $2,654.32 $108.53 $96.36 $12.17 $2,557.96

96 12/8/2031 $2,557.96 $108.53 $96.80 $11.72 $2,461.16

97 1/8/2032 $2,461.16 $108.53 $97.25 $11.28 $2,363.91

98 2/8/2032 $2,363.91 $108.53 $97.69 $10.83 $2,266.22

99 3/8/2032 $2,266.22 $108.53 $98.14 $10.39 $2,168.08

100 4/8/2032 $2,168.08 $108.53 $98.59 $9.94 $2,069.49

101 5/8/2032 $2,069.49 $108.53 $99.04 $9.49 $1,970.45

102 6/8/2032 $1,970.45 $108.53 $99.50 $9.03 $1,870.95

103 7/8/2032 $1,870.95 $108.53 $99.95 $8.58 $1,771.00

104 8/8/2032 $1,771.00 $108.53 $100.41 $8.12 $1,670.59

105 9/8/2032 $1,670.59 $108.53 $100.87 $7.66 $1,569.72

106 10/8/2032 $1,569.72 $108.53 $101.33 $7.19 $1,468.39

107 11/8/2032 $1,468.39 $108.53 $101.80 $6.73 $1,366.60

108 12/8/2032 $1,366.60 $108.53 $102.26 $6.26 $1,264.33

109 1/8/2033 $1,264.33 $108.53 $102.73 $5.79 $1,161.60

110 2/8/2033 $1,161.60 $108.53 $103.20 $5.32 $1,058.40

111 3/8/2033 $1,058.40 $108.53 $103.68 $4.85 $954.72

112 4/8/2033 $954.72 $108.53 $104.15 $4.38 $850.57

113 5/8/2033 $850.57 $108.53 $104.63 $3.90 $745.95

114 6/8/2033 $745.95 $108.53 $105.11 $3.42 $640.84

115 7/8/2033 $640.84 $108.53 $105.59 $2.94 $535.25

116 8/8/2033 $535.25 $108.53 $106.07 $2.45 $429.18

117 9/8/2033 $429.18 $108.53 $106.56 $1.97 $322.62

118 10/8/2033 $322.62 $108.53 $107.05 $1.48 $215.57

119 11/8/2033 $215.57 $108.53 $107.54 $0.99 $108.03

120 12/8/2033 $108.03 $108.53 $108.03 $0.50 $0.00

Page 4 of 4