Excel Loan Calculator Home

100000
Loan Amount (pv)

Interest Rate (rate)
Total # of Periods (Nper)
$1,227,593
1.04%
2,500,000
Cumulative Interest
Principal Paid
2,000,000
1,500,000
38
1,000,000
Payment per Period

Total Interest Paid
$39,285.32
$
500,000
265,248.59
0
0
Period
dec
jan
Feb
mar
apri
may
june
july
aug
sept
oct
nov
dec
Payment
Amount
Cumulative
Interest
Interest
10
20
30
40
50
Principal
Principal
Paid
39,285.32
12,787.43
12,787.43
26,497.88
26,497.88
39,285.32
12,511.41
25,298.84
26,773.90
53,271.79
39,285.32
12,232.52
37,531.36
27,052.80
80,324.59
39,285.32
11,950.72
49,482.08
27,334.60
107,659.19
39,285.32
11,665.98
61,148.06
27,619.33
135,278.52
39,285.32
11,378.28
72,526.34
27,907.04
163,185.56
39,285.32
11,087.58
83,613.92
28,197.73
191,383.29
39,285.32
10,793.86
94,407.78
28,491.46
219,874.75
39,285.32
10,497.07
104,904.84
28,788.25
248,663.00
10
39,285.32
10,197.19
115,102.04
29,088.12
277,751.12
11
39,285.32
9,894.19
124,996.23
29,391.13
307,142.24
12
39,285.32
9,588.03
134,584.26
29,697.28
336,839.53
13
39,285.32
9,278.69
143,862.95
30,006.63
366,846.16
14
39,285.32
8,966.12
152,829.06
30,319.20
397,165.36
15
39,285.32
8,650.29
161,479.35
30,635.02
427,800.38
16
39,285.32
8,331.18
169,810.53
30,954.14
458,754.52
17
39,285.32
8,008.74
177,819.27
31,276.58
490,031.09
18
39,285.32
7,682.94
185,502.21
31,602.37
521,633.47
19
39,285.32
7,353.75
192,855.96
31,931.57
553,565.04
20
39,285.32
7,021.13
199,877.09
32,264.19
585,829.22
21
39,285.32
6,685.04
206,562.13
32,600.27
618,429.49
22
39,285.32
6,345.46
212,907.59
32,939.86
651,369.35
23
39,285.32
6,002.33
218,909.92
33,282.98
684,652.33
24
39,285.32
5,655.64
224,565.56
33,629.68
718,282.01
25
39,285.32
5,305.33
229,870.89
33,979.99
752,262.00
26
39,285.32
4,951.37
234,822.26
34,333.95
786,595.95
27
39,285.32
4,593.72
239,415.98
34,691.59
821,287.54
28
39,285.32
4,232.35
243,648.33
35,052.96
856,340.50
29
39,285.32
3,867.22
247,515.55
35,418.10
891,758.60
30
39,285.32
3,498.28
251,013.83
35,787.04
927,545.64
31
39,285.32
3,125.50
254,139.33
36,159.82
963,705.46
32
39,285.32
2,748.83
256,888.16
36,536.48
1,000,241.94
33
39,285.32
2,368.24
259,256.40
36,917.07
1,037,159.01
34
39,285.32
1,983.69
261,240.10
37,301.62
1,074,460.63
35
39,285.32
1,595.13
262,835.23
37,690.18
1,112,150.82
36
39,285.32
1,202.53
264,037.76
38,082.79
1,150,233.61
37
39,285.32
805.83
264,843.59
38,479.48
1,188,713.09
38
39,285.32
405.00
265,248.59
38,880.31
1,227,593.40
50
60
70
80
Balance
$
1,227,593.40
1,201,095.52
1,174,321.61
1,147,268.81
1,119,934.22
1,092,314.88
1,064,407.85
1,036,210.11
1,007,718.65
978,930.41
949,842.28
920,451.16
890,753.87
860,747.25
830,428.05
799,793.02
768,838.89
737,562.31
705,959.93
674,028.37
641,764.18
609,163.91
576,224.05
542,941.07
509,311.39
475,331.40
440,997.45
406,305.86
371,252.90
335,834.80
300,047.76
263,887.95
227,351.46
190,434.39
153,132.77
115,442.59
77,359.80
38,880.31
0.00
-
0
Loan Amount (pv)
$1,571,538
1.46%
2,500,000
Cumulative Interest
Principal Paid
2,000,000
1,500,000
48
1,000,000
Payment per Period

Total Interest Paid
$45,754.36
$
500,000
624,670.69
0
Period
Payment
Amount
Interest
Cumulative
Interest
10
20
Principal
30
40
50
Principal
Paid
2010
Feb
mar
apri
may
june
july
aug
sept
oct
nov
dec
Jan-11
feb
mar
apri
may
june
july
aug
sept
oct
nov
dec
Jan-12
feb
mar
apri
may
june
july
aug
sep
oct
nov
dec
2013jan
60
70
80
Balance
$
1,571,538.39
45,754.36
22,918.27
22,918.27
22,836.09
22,836.09
1,548,702.31
45,754.36
22,585.24
45,503.51
23,169.11
46,005.20
1,525,533.19
45,754.36
22,247.36
67,750.87
23,507.00
69,512.20
1,502,026.20
45,754.36
21,904.55
89,655.42
23,849.81
93,362.01
1,478,176.39
45,754.36
21,556.74
111,212.16
24,197.62
117,559.62
1,453,978.77
45,754.36
21,203.86
132,416.01
24,550.50
142,110.12
1,429,428.27
45,754.36
20,845.83
153,261.84
24,908.53
167,018.65
1,404,519.75
45,754.36
20,482.58
173,744.42
25,271.78
192,290.42
1,379,247.97
45,754.36
20,114.03
193,858.46
25,640.32
217,930.75
1,353,607.65
10
45,754.36
19,740.11
213,598.57
26,014.24
243,944.99
1,327,593.40
11
45,754.36
19,360.74
232,959.30
26,393.62
270,338.61
1,301,199.78
12
45,754.36
18,975.83
251,935.13
26,778.53
297,117.14
1,274,421.26
13
45,754.36
18,585.31
270,520.44
27,169.05
324,286.18
1,247,252.21
14
45,754.36
18,189.09
288,709.54
27,565.26
351,851.44
1,219,686.95
15
45,754.36
17,787.10
306,496.64
27,967.25
379,818.70
1,191,719.70
16
45,754.36
17,379.25
323,875.89
28,375.11
408,193.81
1,163,344.59
17
45,754.36
16,965.44
340,841.33
28,788.91
436,982.72
1,134,555.67
18
45,754.36
16,545.60
357,386.93
29,208.75
466,191.48
1,105,346.92
19
45,754.36
16,119.64
373,506.57
29,634.71
495,826.19
1,075,712.21
20
45,754.36
15,687.47
389,194.04
30,066.89
525,893.08
1,045,645.32
21
45,754.36
15,248.99
404,443.04
30,505.36
556,398.44
1,015,139.96
22
45,754.36
14,804.12
419,247.16
30,950.23
587,348.67
984,189.73
23
45,754.36
14,352.77
433,599.93
31,401.59
618,750.26
952,788.14
24
45,754.36
13,894.83
447,494.76
31,859.53
650,609.79
920,928.61
25
45,754.36
13,430.21
460,924.96
32,324.15
682,933.93
888,604.46
26
45,754.36
12,958.82
473,883.78
32,795.54
715,729.47
855,808.92
27
45,754.36
12,480.55
486,364.33
33,273.81
749,003.28
822,535.11
28
45,754.36
11,995.30
498,359.63
33,759.05
782,762.34
788,776.06
29
45,754.36
11,502.98
509,862.61
34,251.37
817,013.71
754,524.69
30
45,754.36
11,003.49
520,866.10
34,750.87
851,764.58
719,773.82
31
45,754.36
10,496.70
531,362.80
35,257.65
887,022.23
684,516.16
32
45,754.36
9,982.53
541,345.33
35,771.83
922,794.06
648,744.33
33
45,754.36
9,460.85
550,806.18
36,293.50
959,087.56
612,450.83
34
45,754.36
8,931.57
559,737.76
36,822.78
995,910.34
575,628.05
35
45,754.36
8,394.58
568,132.33
37,359.78
1,033,270.12
538,268.27
36
45,754.36
7,849.75
575,982.08
37,904.61
1,071,174.74
500,363.66
0
Loan Amount (pv)
$1,697,127
1.58%
2,500,000
Cumulative Interest
Principal Paid
2,000,000
1,500,000
54
1,000,000
Payment per Period

Total Interest Paid
$46,989.18
$
500,000
840,289.35
0
Period
Payment
Amount
Interest
Cumulative
Interest
10
20
Principal
30
40
50
Principal
Paid
2009
aug
sept
oct
nove
dece
Jan-10
60
70
80
Balance
$
1,697,126.58
46,989.18
26,871.17
26,871.17
20,118.01
20,118.01
1,677,008.56
46,989.18
26,552.64
53,423.81
20,436.55
40,554.56
1,656,572.01
46,989.18
26,229.06
79,652.86
20,760.13
61,314.69
1,635,811.89
46,989.18
25,900.35
105,553.22
21,088.83
82,403.52
1,614,723.06
46,989.18
25,566.45
131,119.67
21,422.74
103,826.25
1,593,300.32
46,989.18
25,227.26
156,346.92
21,761.93
125,588.18
1,571,538.39
46,989.18
24,882.69
181,229.61
22,106.49
147,694.67
1,549,431.90
46,989.18
24,532.67
205,762.28
22,456.51
170,151.19
1,526,975.39
46,989.18
24,177.11
229,939.40
22,812.07
192,963.26
1,504,163.32
10
46,989.18
23,815.92
253,755.31
23,173.26
216,136.52
1,480,990.05
11
46,989.18
23,449.01
277,204.32
23,540.17
239,676.70
1,457,449.88
12
46,989.18
23,076.29
300,280.61
23,912.89
263,589.59
1,433,536.98
13
46,989.18
22,697.67
322,978.28
24,291.51
287,881.11
1,409,245.47
14
46,989.18
22,313.05
345,291.34
24,676.13
312,557.24
1,384,569.34
15
46,989.18
21,922.35
367,213.68
25,066.84
337,624.07
1,359,502.50
16
46,989.18
21,525.46
388,739.14
25,463.73
363,087.80
1,334,038.77
17
46,989.18
21,122.28
409,861.42
25,866.90
388,954.70
1,308,171.87
18
46,989.18
20,712.72
430,574.14
26,276.46
415,231.17
1,281,895.41
19
46,989.18
20,296.68
450,870.82
26,692.51
441,923.67
1,255,202.90
20
46,989.18
19,874.05
470,744.86
27,115.14
469,038.81
1,228,087.76
21
46,989.18
19,444.72
490,189.59
27,544.46
496,583.27
1,200,543.30
22
46,989.18
19,008.60
509,198.19
27,980.58
524,563.85
1,172,562.72
23
46,989.18
18,565.58
527,763.77
28,423.61
552,987.46
1,144,139.11
24
46,989.18
18,115.54
545,879.30
28,873.65
581,861.11
1,115,265.47
25
46,989.18
17,658.37
563,537.67
29,330.81
611,191.92
1,085,934.65
26
46,989.18
17,193.97
580,731.64
29,795.22
640,987.14
1,056,139.43
27
46,989.18
16,722.21
597,453.85
30,266.98
671,254.12
1,025,872.46
28
46,989.18
16,242.98
613,696.83
30,746.20
702,000.32
995,126.26
29
46,989.18
15,756.17
629,452.99
31,233.02
733,233.34
963,893.24
30
46,989.18
15,261.64
644,714.63
31,727.54
764,960.88
932,165.70
31
46,989.18
14,759.29
659,473.92
32,229.89
797,190.77
899,935.80
32
46,989.18
14,248.98
673,722.91
32,740.20
829,930.97
867,195.60
33
46,989.18
13,730.60
687,453.51
33,258.59
863,189.56
833,937.02
34
46,989.18
13,204.00
700,657.51
33,785.18
896,974.74
800,151.84
35
46,989.18
12,669.07
713,326.58
34,320.11
931,294.85
765,831.72
36
46,989.18
12,125.67
725,452.25
34,863.51
966,158.37
730,968.21
0
Loan Amount (pv)
$1,806,756
1.71%
2,500,000
Cumulative Interest
Principal Paid
2,000,000
1,500,000
60
1,000,000
Payment per Period

Total Interest Paid
$48,372.02
$
500,000
1,095,565.17
0
Period
Payment
Amount
Interest
Cumulative
Interest
10
20
Principal
30
40
50
Principal
Paid
2009
Feb
mar
apri
may
june
july
60
70
80
Balance
$
1,806,755.77
48,372.02
30,865.41
30,865.41
17,506.60
17,506.60
1,789,249.17
48,372.02
30,566.34
61,431.75
17,805.68
35,312.28
1,771,443.49
48,372.02
30,262.16
91,693.91
18,109.86
53,422.14
1,753,333.63
48,372.02
29,952.78
121,646.69
18,419.23
71,841.37
1,734,914.40
48,372.02
29,638.12
151,284.81
18,733.89
90,575.26
1,716,180.51
48,372.02
29,318.08
180,602.90
19,053.93
109,629.20
1,697,126.58
48,372.02
28,992.58
209,595.48
19,379.44
129,008.63
1,677,747.14
48,372.02
28,661.51
238,256.99
19,710.50
148,719.13
1,658,036.64
48,372.02
28,324.79
266,581.78
20,047.22
168,766.36
1,637,989.41
10
48,372.02
27,982.32
294,564.10
20,389.70
189,156.05
1,617,599.72
11
48,372.02
27,634.00
322,198.10
20,738.02
209,894.07
1,596,861.70
12
48,372.02
27,279.72
349,477.82
21,092.30
230,986.37
1,575,769.40
13
48,372.02
26,919.39
376,397.21
21,452.62
252,438.99
1,554,316.78
14
48,372.02
26,552.91
402,950.12
21,819.10
274,258.10
1,532,497.68
15
48,372.02
26,180.17
429,130.29
22,191.85
296,449.94
1,510,305.83
16
48,372.02
25,801.06
454,931.35
22,570.96
319,020.90
1,487,734.87
17
48,372.02
25,415.47
480,346.82
22,956.54
341,977.45
1,464,778.33
18
48,372.02
25,023.30
505,370.12
23,348.72
365,326.16
1,441,429.61
19
48,372.02
24,624.42
529,994.54
23,747.59
389,073.76
1,417,682.01
20
48,372.02
24,218.73
554,213.27
24,153.28
413,227.04
1,393,528.73
21
48,372.02
23,806.12
578,019.39
24,565.90
437,792.94
1,368,962.83
22
48,372.02
23,386.45
601,405.84
24,985.57
462,778.51
1,343,977.27
23
48,372.02
22,959.61
624,365.45
25,412.40
488,190.91
1,318,564.86
24
48,372.02
22,525.48
646,890.93
25,846.53
514,037.44
1,292,718.33
25
48,372.02
22,083.94
668,974.87
26,288.08
540,325.52
1,266,430.25
26
48,372.02
21,634.85
690,609.72
26,737.17
567,062.69
1,239,693.09
27
48,372.02
21,178.09
711,787.81
27,193.93
594,256.61
1,212,499.16
28
48,372.02
20,713.53
732,501.34
27,658.49
621,915.10
1,184,840.67
29
48,372.02
20,241.03
752,742.37
28,130.99
650,046.09
1,156,709.68
30
48,372.02
19,760.46
772,502.82
28,611.56
678,657.65
1,128,098.13
31
48,372.02
19,271.68
791,774.50
29,100.34
707,757.99
1,098,997.79
32
48,372.02
18,774.55
810,549.05
29,597.47
737,355.46
1,069,400.32
33
48,372.02
18,268.92
828,817.97
30,103.09
767,458.55
1,039,297.22
34
48,372.02
17,754.66
846,572.63
30,617.35
798,075.90
1,008,679.87
35
48,372.02
17,231.61
863,804.24
31,140.40
829,216.31
977,539.47
36
48,372.02
16,699.63
880,503.88
31,672.38
860,888.69
945,867.08
0
Loan Amount (pv)
$1,907,340
1.67%
2,500,000
Cumulative Interest
Principal Paid
2,000,000
1,500,000
66
1,000,000
Payment per Period

Total Interest Paid
$47,867.98
$
500,000
1,251,946.66
0
Period
Payment
Amount
Interest
Cumulative
Interest
10
20
Principal
30
40
50
Principal
Paid
2008
aug
sept
oct
nove
dece
Jan-09
60
70
80
Balance
$
1,907,339.85
47,867.98
31,789.00
31,789.00
16,078.98
16,078.98
1,891,260.87
47,867.98
31,521.01
63,310.01
16,346.96
32,425.94
1,874,913.90
47,867.98
31,248.57
94,558.58
16,619.41
49,045.35
1,858,294.49
47,867.98
30,971.57
125,530.15
16,896.40
65,941.76
1,841,398.09
47,867.98
30,689.97
156,220.12
17,178.01
83,119.77
1,824,220.08
47,867.98
30,403.67
186,623.79
17,464.31
100,584.08
1,806,755.77
47,867.98
30,112.60
216,736.38
17,755.38
118,339.46
1,789,000.39
47,867.98
29,816.67
246,553.06
18,051.30
136,390.76
1,770,949.09
47,867.98
29,515.82
276,068.88
18,352.16
154,742.92
1,752,596.93
10
47,867.98
29,209.95
305,278.82
18,658.03
173,400.95
1,733,938.90
11
47,867.98
28,898.98
334,177.81
18,969.00
192,369.94
1,714,969.90
12
47,867.98
28,582.83
362,760.64
19,285.15
211,655.09
1,695,684.76
13
47,867.98
28,261.41
391,022.05
19,606.56
231,261.65
1,676,078.19
14
47,867.98
27,934.64
418,956.69
19,933.34
251,195.00
1,656,144.85
15
47,867.98
27,602.41
446,559.10
20,265.56
271,460.56
1,635,879.29
16
47,867.98
27,264.65
473,823.76
20,603.32
292,063.88
1,615,275.97
17
47,867.98
26,921.27
500,745.02
20,946.71
313,010.59
1,594,329.25
18
47,867.98
26,572.15
527,317.18
21,295.82
334,306.42
1,573,033.43
19
47,867.98
26,217.22
553,534.40
21,650.75
355,957.17
1,551,382.68
20
47,867.98
25,856.38
579,390.78
22,011.60
377,968.77
1,529,371.08
21
47,867.98
25,489.52
604,880.30
22,378.46
400,347.23
1,506,992.62
22
47,867.98
25,116.54
629,996.84
22,751.43
423,098.66
1,484,241.19
23
47,867.98
24,737.35
654,734.19
23,130.62
446,229.29
1,461,110.56
24
47,867.98
24,351.84
679,086.04
23,516.13
469,745.42
1,437,594.43
25
47,867.98
23,959.91
703,045.94
23,908.07
493,653.49
1,413,686.36
26
47,867.98
23,561.44
726,607.38
24,306.54
517,960.03
1,389,379.82
27
47,867.98
23,156.33
749,763.71
24,711.65
542,671.68
1,364,668.17
28
47,867.98
22,744.47
772,508.18
25,123.51
567,795.18
1,339,544.66
29
47,867.98
22,325.74
794,833.93
25,542.23
593,337.42
1,314,002.43
30
47,867.98
21,900.04
816,733.97
25,967.94
619,305.35
1,288,034.49
31
47,867.98
21,467.24
838,201.21
26,400.74
645,706.09
1,261,633.76
32
47,867.98
21,027.23
859,228.44
26,840.75
672,546.84
1,234,793.01
33
47,867.98
20,579.88
879,808.32
27,288.09
699,834.93
1,207,504.92
34
47,867.98
20,125.08
899,933.40
27,742.90
727,577.83
1,179,762.02
35
47,867.98
19,662.70
919,596.10
28,205.28
755,783.10
1,151,556.74
36
47,867.98
19,192.61
938,788.72
28,675.36
784,458.47
1,122,881.38
bank chargers
Loan Amount (pv)
0
$2,000,000
1.63%
2,500,000
Cumulative Interest
Principal Paid
2,000,000
1,500,000
72
1,000,000
Payment per Period

Total Interest Paid
$47,327.77
$
500,000
1,407,599.37
0
Period
Payment
Amount
Interest
Cumulative
Interest
10
20
Principal
30
40
50
Principal
Paid
2008
feb
mar
apr
may
jun
july
Jan-09
Jan-10
Jan-11
60
70
80
Balance
$
2,000,000.00
47,327.77
32,500.00
32,500.00
14,827.77
14,827.77
1,985,172.23
47,327.77
32,259.05
64,759.05
15,068.72
29,896.49
1,970,103.51
47,327.77
32,014.18
96,773.23
15,313.59
45,210.08
1,954,789.92
47,327.77
31,765.34
128,538.57
15,562.43
60,772.51
1,939,227.49
47,327.77
31,512.45
160,051.01
15,815.32
76,587.83
1,923,412.17
47,327.77
31,255.45
191,306.46
16,072.32
92,660.15
1,907,339.85
47,327.77
30,994.27
222,300.73
16,333.50
108,993.65
1,891,006.35
47,327.77
30,728.85
253,029.59
16,598.92
125,592.57
1,874,407.43
47,327.77
30,459.12
283,488.71
16,868.65
142,461.21
1,857,538.79
10
47,327.77
30,185.01
313,673.71
17,142.76
159,603.98
1,840,396.02
11
47,327.77
29,906.44
343,580.15
17,421.33
177,025.31
1,822,974.69
12
47,327.77
29,623.34
373,203.49
17,704.43
194,729.74
1,805,270.26
13
47,327.77
29,335.64
402,539.13
17,992.13
212,721.87
1,787,278.13
14
47,327.77
29,043.27
431,582.40
18,284.50
231,006.37
1,768,993.63
15
47,327.77
28,746.15
460,328.55
18,581.62
249,587.99
1,750,412.01
16
47,327.77
28,444.20
488,772.74
18,883.57
268,471.56
1,731,528.44
17
47,327.77
28,137.34
516,910.08
19,190.43
287,662.00
1,712,338.00
18
47,327.77
27,825.49
544,735.57
19,502.28
307,164.27
1,692,835.73
19
47,327.77
27,508.58
572,244.15
19,819.19
326,983.46
1,673,016.54
20
47,327.77
27,186.52
599,430.67
20,141.25
347,124.71
1,652,875.29
21
47,327.77
26,859.22
626,289.89
20,468.55
367,593.26
1,632,406.74
22
47,327.77
26,526.61
652,816.50
20,801.16
388,394.42
1,611,605.58
23
47,327.77
26,188.59
679,005.09
21,139.18
409,533.60
1,590,466.40
24
47,327.77
25,845.08
704,850.17
21,482.69
431,016.29
1,568,983.71
25
47,327.77
25,495.99
730,346.16
21,831.78
452,848.07
1,547,151.93
26
47,327.77
25,141.22
755,487.38
22,186.55
475,034.62
1,524,965.38
27
47,327.77
24,780.69
780,268.06
22,547.08
497,581.70
1,502,418.30
28
47,327.77
24,414.30
804,682.36
22,913.47
520,495.17
1,479,504.83
29
47,327.77
24,041.95
828,724.31
23,285.82
543,780.99
1,456,219.01
30
47,327.77
23,663.56
852,387.87
23,664.21
567,445.20
1,432,554.80
31
47,327.77
23,279.02
875,666.89
24,048.75
591,493.95
1,408,506.05
32
47,327.77
22,888.22
898,555.11
24,439.55
615,933.50
1,384,066.50
33
47,327.77
22,491.08
921,046.19
24,836.69
640,770.19
1,359,229.81
34
47,327.77
22,087.48
943,133.68
25,240.28
666,010.47
1,333,989.53
35
47,327.77
21,677.33
964,811.01
25,650.44
691,660.91
1,308,339.09
36
47,327.77
21,260.51
986,071.52
26,067.26
717,728.17
1,282,271.83
47,327.77
94,655.54
141,983.31
189,311.08
236,638.85
283,966.61
331,294.38
378,622.15
425,949.92
473,277.69
520,605.46
567,933.23
615,261.00
662,588.77
709,916.54
757,244.31
804,572.07
851,899.84
899,227.61
946,555.38
993,883.15
1,041,210.92
1,088,538.69
1,135,866.46
1,183,194.23
1,230,522.00
1,277,849.77
1,325,177.53
1,372,505.30
1,419,833.07
1,467,160.84
1,514,488.61
1,561,816.38
1,609,144.15
1,656,471.92
1,703,799.69
3900000
0
bank chargers
Loan Amount (pv)
$3,900,000
1.04%
2,500,000
Cumulative Interest
Principal Paid
2,000,000
1,500,000
60
1,000,000
Payment per Period

Total Interest Paid
$87,741.96
$
500,000
1,364,517.54
0
Period
Payment
Amount
Interest
Cumulative
Interest
10
20
Principal
30
40
50
60
Principal
Paid
80
Balance
$
2011feb
mar
apr
may
jun
july
aug
sep
oct
nov
dec
2012jan
feb
mar
apr
may
jun
july
aug
2012sept
oct
nov
dec
2013jan
feb
mar
apr
may
jun
july
aug
sep
oct
nov
dec
2014jan
70
3,900,000.00
87,741.96
40,625.00
40,625.00
47,116.96
47,116.96
3,852,883.04
87,741.96
40,134.20
80,759.20
47,607.76
94,724.72
3,805,275.28
87,741.96
39,638.28
120,397.48
48,103.67
142,828.39
3,757,171.61
87,741.96
39,137.20
159,534.69
48,604.75
191,433.15
3,708,566.85
87,741.96
38,630.90
198,165.59
49,111.05
240,544.20
3,659,455.80
87,741.96
38,119.33
236,284.92
49,622.63
290,166.83
3,609,833.17
87,741.96
37,602.43
273,887.35
50,139.53
340,306.36
3,559,693.64
87,741.96
37,080.14
310,967.49
50,661.82
390,968.18
3,509,031.82
87,741.96
36,552.41
347,519.91
51,189.54
442,157.72
3,457,842.28
10
87,741.96
36,019.19
383,539.10
51,722.77
493,880.49
3,406,119.51
11
87,741.96
35,480.41
419,019.51
52,261.55
546,142.04
3,353,857.96
12
87,741.96
34,936.02
453,955.53
52,805.94
598,947.98
3,301,052.02
13
87,741.96
34,385.96
488,341.49
53,356.00
652,303.98
3,247,696.02
14
87,741.96
33,830.17
522,171.66
53,911.79
706,215.77
3,193,784.23
15
87,741.96
33,268.59
555,440.24
54,473.37
760,689.14
3,139,310.86
16
87,741.96
32,701.15
588,141.40
55,040.80
815,729.95
3,084,270.05
17
87,741.96
32,127.81
620,269.21
55,614.15
871,344.09
3,028,655.91
18
87,741.96
31,548.50
651,817.71
56,193.46
927,537.55
2,972,462.45
19
87,741.96
30,963.15
682,780.86
56,778.81
984,316.36
2,915,683.64
20
87,741.96
30,371.70
713,152.56
57,370.25
1,041,686.62
2,858,313.38
21
87,741.96
29,774.10
742,926.66
57,967.86
1,099,654.48
2,800,345.52
22
87,741.96
29,170.27
772,096.93
58,571.69
1,158,226.17
2,741,773.83
23
87,741.96
28,560.14
800,657.07
59,181.82
1,217,407.99
2,682,592.01
24
87,741.96
27,943.67
828,600.74
59,798.29
1,277,206.28
2,622,793.72
25
87,741.96
27,320.77
855,921.51
60,421.19
1,337,627.47
2,562,372.53
26
87,741.96
26,691.38
882,612.89
61,050.58
1,398,678.05
2,501,321.95
27
87,741.96
26,055.44
908,668.32
61,686.52
1,460,364.57
2,439,635.43
28
87,741.96
25,412.87
934,081.19
62,329.09
1,522,693.66
2,377,306.34
29
87,741.96
24,763.61
958,844.80
62,978.35
1,585,672.01
2,314,327.99
30
87,741.96
24,107.58
982,952.38
63,634.38
1,649,306.39
2,250,693.61
31
87,741.96
23,444.73
1,006,397.11
64,297.23
1,713,603.62
2,186,396.38
32
87,741.96
22,774.96
1,029,172.07
64,967.00
1,778,570.62
2,121,429.38
33
87,741.96
22,098.22
1,051,270.29
65,643.74
1,844,214.36
2,055,785.64
34
87,741.96
21,414.43
1,072,684.73
66,327.53
1,910,541.88
1,989,458.12
35
87,741.96
20,723.52
1,093,408.25
67,018.44
1,977,560.32
1,922,439.68
36
87,741.96
20,025.41
1,113,433.66
67,716.55
2,045,276.86
1,854,723.14
175,483.92
263,225.88
350,967.84
438,709.80
526,451.75
614,193.71
701,935.67
789,677.63
877,419.59
965,161.55
1,052,903.51
1,140,645.47
1,228,387.43
1,316,129.39
1,403,871.35
1,491,613.30
1,579,355.26
1,667,097.22
1,754,839.18
1,842,581.14
1,930,323.10
2,018,065.06
2,105,807.02
2,193,548.98
2,281,290.94
2,369,032.90
2,456,774.85
2,544,516.81
2,632,258.77
2,720,000.73
2,807,742.69
2,895,484.65
2,983,226.61
3,070,968.57
3,158,710.53
3,980,759.20
4,020,397.48
4,059,534.69
4,098,165.59
4,136,284.92
4,173,887.35
4,210,967.49
4,247,519.91
4,283,539.10
4,319,019.51
4,353,955.53
4,388,341.49
4,422,171.66
4,455,440.24
4,488,141.40
4,520,269.21
4,551,817.71
4,582,780.86
4,613,152.56
4,642,926.66
4,672,096.93
4,700,657.07
4,728,600.74
4,755,921.51
4,782,612.89
4,808,668.32
4,834,081.19
4,858,844.80
4,882,952.38
4,906,397.11
4,929,172.07
4,951,270.29
4,972,684.73
4,993,408.25
5,013,433.66
3480000
0
bank chargers
Loan Amount (pv)
$3,480,000
1.04%
2,500,000
Cumulative Interest
Principal Paid
2,000,000
1,500,000
60
1,000,000
Payment per Period

Total Interest Paid
$78,292.83
$
500,000
1,217,569.50
0
Period
Payment
Amount
Interest
Cumulative
Interest
10
20
Principal
30
40
50
60
Principal
Paid
80
Balance
$
2011feb
mar
apr
may
jun
july
aug
sep
oct
nov
dec
2012jan
feb
mar
apr
may
jun
july
aug
2012sept
oct
nov
dec
2013jan
feb
mar
apr
may
jun
july
aug
sep
oct
nov
dec
2014jan
70
3,480,000.00
78,292.83
36,250.00
36,250.00
42,042.83
42,042.83
3,437,957.17
78,292.83
35,812.05
72,062.05
42,480.77
84,523.60
3,395,476.40
78,292.83
35,369.55
107,431.60
42,923.28
127,446.88
3,352,553.12
78,292.83
34,922.43
142,354.03
43,370.40
170,817.27
3,309,182.73
78,292.83
34,470.65
176,824.68
43,822.17
214,639.44
3,265,360.56
78,292.83
34,014.17
210,838.85
44,278.65
258,918.10
3,221,081.90
78,292.83
33,552.94
244,391.79
44,739.89
303,657.98
3,176,342.02
78,292.83
33,086.90
277,478.69
45,205.93
348,863.91
3,131,136.09
78,292.83
32,616.00
310,094.69
45,676.82
394,540.74
3,085,459.26
10
78,292.83
32,140.20
342,234.89
46,152.62
440,693.36
3,039,306.64
11
78,292.83
31,659.44
373,894.33
46,633.38
487,326.74
2,992,673.26
12
78,292.83
31,173.68
405,068.01
47,119.15
534,445.89
2,945,554.11
13
78,292.83
30,682.86
435,750.87
47,609.97
582,055.86
2,897,944.14
14
78,292.83
30,186.92
465,937.79
48,105.91
630,161.76
2,849,838.24
15
78,292.83
29,685.81
495,623.60
48,607.01
678,768.77
2,801,231.23
16
78,292.83
29,179.49
524,803.09
49,113.33
727,882.11
2,752,117.89
17
78,292.83
28,667.89
553,470.99
49,624.93
777,507.04
2,702,492.96
18
78,292.83
28,150.97
581,621.96
50,141.86
827,648.90
2,652,351.10
19
78,292.83
27,628.66
609,250.61
50,664.17
878,313.06
2,601,686.94
20
78,292.83
27,100.91
636,351.52
51,191.92
929,504.98
2,550,495.02
21
78,292.83
26,567.66
662,919.17
51,725.17
981,230.15
2,498,769.85
22
78,292.83
26,028.85
688,948.03
52,263.97
1,033,494.12
2,446,505.88
23
78,292.83
25,484.44
714,432.46
52,808.39
1,086,302.51
2,393,697.49
24
78,292.83
24,934.35
739,366.81
53,358.48
1,139,660.99
2,340,339.01
25
78,292.83
24,378.53
763,745.34
53,914.29
1,193,575.28
2,286,424.72
26
78,292.83
23,816.92
787,562.27
54,475.90
1,248,051.18
2,231,948.82
27
78,292.83
23,249.47
810,811.73
55,043.36
1,303,094.54
2,176,905.46
28
78,292.83
22,676.10
833,487.83
55,616.73
1,358,711.27
2,121,288.73
29
78,292.83
22,096.76
855,584.59
56,196.07
1,414,907.33
2,065,092.67
30
78,292.83
21,511.38
877,095.97
56,781.44
1,471,688.78
2,008,311.22
31
78,292.83
20,919.91
898,015.88
57,372.92
1,529,061.69
1,950,938.31
32
78,292.83
20,322.27
918,338.16
57,970.55
1,587,032.25
1,892,967.75
33
78,292.83
19,718.41
938,056.57
58,574.41
1,645,606.66
1,834,393.34
34
78,292.83
19,108.26
957,164.83
59,184.56
1,704,791.22
1,775,208.78
35
78,292.83
18,491.76
975,656.59
59,801.07
1,764,592.28
1,715,407.72
36
78,292.83
17,868.83
993,525.42
60,423.99
1,825,016.28
1,654,983.72
$2,008.74
156,585.65
234,878.48
313,171.30
391,464.13
469,756.95
548,049.78
626,342.60
704,635.43
782,928.25
861,221.08
939,513.90
1,017,806.73
1,096,099.55
1,174,392.38
1,252,685.20
1,330,978.03
1,409,270.85
1,487,563.68
1,565,856.50
1,644,149.33
1,722,442.15
1,800,734.98
1,879,027.80
1,957,320.63
2,035,613.45
2,113,906.28
2,192,199.10
2,270,491.93
2,348,784.75
2,427,077.58
2,505,370.40
2,583,663.23
2,661,956.05
2,740,248.88
2,818,541.70
3,552,062.05
3,587,431.60
3,622,354.03
3,656,824.68
3,690,838.85
3,724,391.79
3,757,478.69
3,790,094.69
3,822,234.89
3,853,894.33
3,885,068.01
3,915,750.87
3,945,937.79
3,975,623.60
4,004,803.09
4,033,470.99
4,061,621.96
4,089,250.61
4,116,351.52
4,142,919.17
4,168,948.03
4,194,432.46
4,219,366.81
4,243,745.34
4,267,562.27
4,290,811.73
4,313,487.83
4,335,584.59
4,357,095.97
4,378,015.88
4,398,338.16
4,418,056.57
4,437,164.83
4,455,656.59
4,473,525.42

Excel Loan Calculator Home

Enviado por

Dados do documento

Título original

Direitos autorais

Formatos disponíveis

Compartilhar este documento

Compartilhar ou incorporar documento

Opções de compartilhamento

Você considera este documento útil?

Este conteúdo é inapropriado?

Direitos autorais:

Formatos disponíveis

Excel Loan Calculator Home

Enviado por

Direitos autorais:

Formatos disponíveis

100000

Loan Amount (pv)

Payment per Period

Payment per Period

Payment per Period

Payment per Period

Payment per Period

Payment per Period

Payment per Period

Payment per Period

Você também pode gostar