You are on page 1of 1

Loan Calculator

Enter Values
Loan Amount $
Annual Interest Rate
Loan Period in Years
Number of Payments Per Year
Start Date of Loan
Optional Extra Payments

Loan Summary
Scheduled Payment $ 11,499.24
Scheduled Number of Payments
60
Actual Number of Payments
60
Total Early Payments $
Total Interest $ 154,954.20

535,000.00
10.50 %
5
12
3/10/2008

Lender Name:
Pmt
No.
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
54
55
56
57
58
59
60
61
62
63
64
65
66
67

Payment
Date
4/10/2008 $
5/10/2008
6/10/2008
7/10/2008
8/10/2008
9/10/2008
10/10/2008
11/10/2008
12/10/2008
1/10/2009
2/10/2009
3/10/2009
4/10/2009
5/10/2009
6/10/2009
7/10/2009
8/10/2009
9/10/2009
10/10/2009
11/10/2009
12/10/2009
1/10/2010
2/10/2010
3/10/2010
4/10/2010
5/10/2010
6/10/2010
7/10/2010
8/10/2010
9/10/2010
10/10/2010
11/10/2010
12/10/2010
1/10/2011
2/10/2011
3/10/2011
4/10/2011
5/10/2011
6/10/2011
7/10/2011
8/10/2011
9/10/2011
10/10/2011
11/10/2011
12/10/2011
1/10/2012
2/10/2012
3/10/2012
4/10/2012
5/10/2012
6/10/2012
7/10/2012
8/10/2012
9/10/2012
10/10/2012
11/10/2012
12/10/2012
1/10/2013
2/10/2013
3/10/2013
4/10/2013
5/10/2013
6/10/2013
7/10/2013
8/10/2013
9/10/2013
10/10/2013

Schedule
d
Payment

Beginning
Balance
535,000.00
528,182.01
521,304.37
514,366.55
507,368.02
500,308.25
493,186.71
486,002.86
478,756.15
471,446.03
464,071.94
456,633.33
449,129.64
441,560.29
433,924.70
426,222.31
418,452.52
410,614.74
402,708.38
394,732.84
386,687.52
378,571.80
370,385.06
362,126.70
353,796.07
345,392.55
336,915.49
328,364.27
319,738.22
311,036.69
302,259.03
293,404.56
284,472.61
275,462.51
266,373.57
257,205.10
247,956.41
238,626.79
229,215.54
219,721.94
210,145.27
200,484.80
190,739.81
180,909.54
170,993.27
160,990.22
150,899.65
140,720.78
130,452.85
120,095.08
109,646.67
99,106.85
88,474.79
77,749.71
66,930.78
56,017.19
45,008.11
33,902.69
22,700.10
11,399.49
0.00
0.00
0.00
0.00
0.00
0.00
0.00

$

11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24

Extra
Payment
$

-

Total
Payment
$

11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,499.24
11,399.49
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Principal
$

6,817.99
6,877.64
6,937.82
6,998.53
7,059.77
7,121.54
7,183.85
7,246.71
7,310.12
7,374.08
7,438.61
7,503.70
7,569.35
7,635.58
7,702.40
7,769.79
7,837.78
7,906.36
7,975.54
8,045.32
8,115.72
8,186.73
8,258.37
8,330.63
8,403.52
8,477.05
8,551.23
8,626.05
8,701.53
8,777.67
8,854.47
8,931.95
9,010.10
9,088.94
9,168.47
9,248.69
9,329.62
9,411.25
9,493.60
9,576.67
9,660.47
9,744.99
9,830.26
9,916.28
10,003.05
10,090.57
10,178.86
10,267.93
10,357.77
10,448.40
10,539.83
10,632.05
10,725.08
10,818.93
10,913.59
11,009.09
11,105.42
11,202.59
11,300.61
11,299.75
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Ending
Balance

Interest
$

4,681.25
4,621.59
4,561.41
4,500.71
4,439.47
4,377.70
4,315.38
4,252.53
4,189.12
4,125.15
4,060.63
3,995.54
3,929.88
3,863.65
3,796.84
3,729.45
3,661.46
3,592.88
3,523.70
3,453.91
3,383.52
3,312.50
3,240.87
3,168.61
3,095.72
3,022.18
2,948.01
2,873.19
2,797.71
2,721.57
2,644.77
2,567.29
2,489.14
2,410.30
2,330.77
2,250.54
2,169.62
2,087.98
2,005.64
1,922.57
1,838.77
1,754.24
1,668.97
1,582.96
1,496.19
1,408.66
1,320.37
1,231.31
1,141.46
1,050.83
959.41
867.18
774.15
680.31
585.64
490.15
393.82
296.65
198.63
99.75
0.00
0.00
0.00
0.00
0.00
0.00
0.00

$

528,182.01
521,304.37
514,366.55
507,368.02
500,308.25
493,186.71
486,002.86
478,756.15
471,446.03
464,071.94
456,633.33
449,129.64
441,560.29
433,924.70
426,222.31
418,452.52
410,614.74
402,708.38
394,732.84
386,687.52
378,571.80
370,385.06
362,126.70
353,796.07
345,392.55
336,915.49
328,364.27
319,738.22
311,036.69
302,259.03
293,404.56
284,472.61
275,462.51
266,373.57
257,205.10
247,956.41
238,626.79
229,215.54
219,721.94
210,145.27
200,484.80
190,739.81
180,909.54
170,993.27
160,990.22
150,899.65
140,720.78
130,452.85
120,095.08
109,646.67
99,106.85
88,474.79
77,749.71
66,930.78
56,017.19
45,008.11
33,902.69
22,700.10
11,399.49
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

 .