Loan Amount

Annual Interest Rate

Loan Period in Years
Start Date of Loan

Enter Values
100,000.00
12.00%
15
1-Jan-07

Monthly Payment
Number of Payments
Total Interest
Total Cost of Loan

1,200.17
180
116,030.25
216,030.25

Beginning
Ending
No. Payment Date
Balance
Payment
Principal Interest
Balance
1
1-Feb-07
100,000.00
1,200.17
200.17
1,000.00
99,799.83
2
1-Mar-07
99,799.83
1,200.17
202.17
998.00
99,597.66
3
1-Apr-07
99,597.66
1,200.17
204.19
995.98
99,393.47
4
1-May-07
99,393.47
1,200.17
206.23
993.93
99,187.24
5
1-Jun-07
99,187.24
1,200.17
208.30
991.87
98,978.94
6
1-Jul-07
98,978.94
1,200.17
210.38
989.79
98,768.56
7
1-Aug-07
98,768.56
1,200.17
212.48
987.69
98,556.08
8
1-Sep-07
98,556.08
1,200.17
214.61
985.56
98,341.47
9
1-Oct-07
98,341.47
1,200.17
216.75
983.41
98,124.72
10
1-Nov-07
98,124.72
1,200.17
218.92
981.25
97,905.80
11
1-Dec-07
97,905.80
1,200.17
221.11
979.06
97,684.69
12
1-Jan-08
97,684.69
1,200.17
223.32
976.85
97,461.37
13
1-Feb-08
97,461.37
1,200.17
225.55
974.61
97,235.81
14
1-Mar-08
97,235.81
1,200.17
227.81
972.36
97,008.00
15
1-Apr-08
97,008.00
1,200.17
230.09
970.08
96,777.92
16
1-May-08
96,777.92
1,200.17
232.39
967.78
96,545.53
17
1-Jun-08
96,545.53
1,200.17
234.71
965.46
96,310.81
18
1-Jul-08
96,310.81
1,200.17
237.06
963.11
96,073.75
19
1-Aug-08
96,073.75
1,200.17
239.43
960.74
95,834.32
20
1-Sep-08
95,834.32
1,200.17
241.82
958.34
95,592.50
21
1-Oct-08
95,592.50
1,200.17
244.24
955.92
95,348.26
22
1-Nov-08
95,348.26
1,200.17
246.69
953.48
95,101.57
23
1-Dec-08
95,101.57
1,200.17
249.15
951.02
94,852.42
24
1-Jan-09
94,852.42
1,200.17
251.64
948.52
94,600.77
25
1-Feb-09
94,600.77
1,200.17
254.16
946.01
94,346.61
26
1-Mar-09
94,346.61
1,200.17
256.70
943.47
94,089.91
27
1-Apr-09
94,089.91
1,200.17
259.27
940.90
93,830.64
28
1-May-09
93,830.64
1,200.17
261.86
938.31
93,568.78
29
1-Jun-09
93,568.78
1,200.17
264.48
935.69
93,304.30
30
1-Jul-09
93,304.30
1,200.17
267.13
933.04
93,037.18
31
1-Aug-09
93,037.18
1,200.17
269.80
930.37
92,767.38
32
1-Sep-09
92,767.38
1,200.17
272.49
927.67
92,494.89
33
1-Oct-09
92,494.89
1,200.17
275.22
924.95
92,219.67
34
1-Nov-09
92,219.67
1,200.17
277.97
922.20
91,941.69
35
1-Dec-09
91,941.69
1,200.17
280.75
919.42
91,660.94
36
1-Jan-10
91,660.94
1,200.17
283.56
916.61
91,377.38
37
1-Feb-10
91,377.38
1,200.17
286.39
913.77
91,090.99
38
1-Mar-10
91,090.99
1,200.17
289.26
910.91
90,801.73
39
1-Apr-10
90,801.73
1,200.17
292.15
908.02
90,509.58
40
1-May-10
90,509.58
1,200.17
295.07
905.10
90,214.51

153357880.xls.ms_office

Page 1 of 4

www.HomePlanGuru.com

Beginning
Ending
No. Payment Date
Balance
Payment
Principal Interest
Balance
41
1-Jun-10
90,214.51
1,200.17
298.02
902.15
89,916.49
42
1-Jul-10
89,916.49
1,200.17
301.00
899.16
89,615.48
43
1-Aug-10
89,615.48
1,200.17
304.01
896.15
89,311.47
44
1-Sep-10
89,311.47
1,200.17
307.05
893.11
89,004.42
45
1-Oct-10
89,004.42
1,200.17
310.12
890.04
88,694.29
46
1-Nov-10
88,694.29
1,200.17
313.23
886.94
88,381.07
47
1-Dec-10
88,381.07
1,200.17
316.36
883.81
88,064.71
48
1-Jan-11
88,064.71
1,200.17
319.52
880.65
87,745.19
49
1-Feb-11
87,745.19
1,200.17
322.72
877.45
87,422.47
50
1-Mar-11
87,422.47
1,200.17
325.94
874.22
87,096.53
51
1-Apr-11
87,096.53
1,200.17
329.20
870.97
86,767.33
52
1-May-11
86,767.33
1,200.17
332.49
867.67
86,434.83
53
1-Jun-11
86,434.83
1,200.17
335.82
864.35
86,099.01
54
1-Jul-11
86,099.01
1,200.17
339.18
860.99
85,759.83
55
1-Aug-11
85,759.83
1,200.17
342.57
857.60
85,417.26
56
1-Sep-11
85,417.26
1,200.17
346.00
854.17
85,071.27
57
1-Oct-11
85,071.27
1,200.17
349.46
850.71
84,721.81
58
1-Nov-11
84,721.81
1,200.17
352.95
847.22
84,368.86
59
1-Dec-11
84,368.86
1,200.17
356.48
843.69
84,012.38
60
1-Jan-12
84,012.38
1,200.17
360.04
840.12
83,652.34
61
1-Feb-12
83,652.34
1,200.17
363.64
836.52
83,288.70
62
1-Mar-12
83,288.70
1,200.17
367.28
832.89
82,921.41
63
1-Apr-12
82,921.41
1,200.17
370.95
829.21
82,550.46
64
1-May-12
82,550.46
1,200.17
374.66
825.50
82,175.80
65
1-Jun-12
82,175.80
1,200.17
378.41
821.76
81,797.39
66
1-Jul-12
81,797.39
1,200.17
382.19
817.97
81,415.19
67
1-Aug-12
81,415.19
1,200.17
386.02
814.15
81,029.18
68
1-Sep-12
81,029.18
1,200.17
389.88
810.29
80,639.30
69
1-Oct-12
80,639.30
1,200.17
393.78
806.39
80,245.53
70
1-Nov-12
80,245.53
1,200.17
397.71
802.46
79,847.81
71
1-Dec-12
79,847.81
1,200.17
401.69
798.48
79,446.12
72
1-Jan-13
79,446.12
1,200.17
405.71
794.46
79,040.42
73
1-Feb-13
79,040.42
1,200.17
409.76
790.40
78,630.65
74
1-Mar-13
78,630.65
1,200.17
413.86
786.31
78,216.79
75
1-Apr-13
78,216.79
1,200.17
418.00
782.17
77,798.79
76
1-May-13
77,798.79
1,200.17
422.18
777.99
77,376.61
77
1-Jun-13
77,376.61
1,200.17
426.40
773.77
76,950.21
78
1-Jul-13
76,950.21
1,200.17
430.67
769.50
76,519.54
79
1-Aug-13
76,519.54
1,200.17
434.97
765.20
76,084.57
80
1-Sep-13
76,084.57
1,200.17
439.32
760.85
75,645.25
81
1-Oct-13
75,645.25
1,200.17
443.72
756.45
75,201.53
82
1-Nov-13
75,201.53
1,200.17
448.15
752.02
74,753.38
83
1-Dec-13
74,753.38
1,200.17
452.63
747.53
74,300.74
84
1-Jan-14
74,300.74
1,200.17
457.16
743.01
73,843.58
85
1-Feb-14
73,843.58
1,200.17
461.73
738.44
73,381.85
86
1-Mar-14
73,381.85
1,200.17
466.35
733.82
72,915.50
87
1-Apr-14
72,915.50
1,200.17
471.01
729.16
72,444.49
88
1-May-14
72,444.49
1,200.17
475.72
724.44
71,968.77
89
1-Jun-14
71,968.77
1,200.17
480.48
719.69
71,488.29
90
1-Jul-14
71,488.29
1,200.17
485.29
714.88
71,003.00
91
1-Aug-14
71,003.00
1,200.17
490.14
710.03
70,512.86
92
1-Sep-14
70,512.86
1,200.17
495.04
705.13
70,017.82
93
1-Oct-14
70,017.82
1,200.17
499.99
700.18
69,517.83
94
1-Nov-14
69,517.83
1,200.17
504.99
695.18
69,012.84

153357880.xls.ms_office

Page 2 of 4

www.HomePlanGuru.com

Beginning
Ending
No. Payment Date
Balance
Payment
Principal Interest
Balance
95
1-Dec-14
69,012.84
1,200.17
510.04
690.13
68,502.80
96
1-Jan-15
68,502.80
1,200.17
515.14
685.03
67,987.66
97
1-Feb-15
67,987.66
1,200.17
520.29
679.88
67,467.37
98
1-Mar-15
67,467.37
1,200.17
525.49
674.67
66,941.88
99
1-Apr-15
66,941.88
1,200.17
530.75
669.42
66,411.13
100
1-May-15
66,411.13
1,200.17
536.06
664.11
65,875.07
101
1-Jun-15
65,875.07
1,200.17
541.42
658.75
65,333.65
102
1-Jul-15
65,333.65
1,200.17
546.83
653.34
64,786.82
103
1-Aug-15
64,786.82
1,200.17
552.30
647.87
64,234.52
104
1-Sep-15
64,234.52
1,200.17
557.82
642.35
63,676.70
105
1-Oct-15
63,676.70
1,200.17
563.40
636.77
63,113.30
106
1-Nov-15
63,113.30
1,200.17
569.04
631.13
62,544.26
107
1-Dec-15
62,544.26
1,200.17
574.73
625.44
61,969.54
108
1-Jan-16
61,969.54
1,200.17
580.47
619.70
61,389.07
109
1-Feb-16
61,389.07
1,200.17
586.28
613.89
60,802.79
110
1-Mar-16
60,802.79
1,200.17
592.14
608.03
60,210.65
111
1-Apr-16
60,210.65
1,200.17
598.06
602.11
59,612.59
112
1-May-16
59,612.59
1,200.17
604.04
596.13
59,008.54
113
1-Jun-16
59,008.54
1,200.17
610.08
590.09
58,398.46
114
1-Jul-16
58,398.46
1,200.17
616.18
583.98
57,782.28
115
1-Aug-16
57,782.28
1,200.17
622.35
577.82
57,159.93
116
1-Sep-16
57,159.93
1,200.17
628.57
571.60
56,531.36
117
1-Oct-16
56,531.36
1,200.17
634.85
565.31
55,896.51
118
1-Nov-16
55,896.51
1,200.17
641.20
558.97
55,255.31
119
1-Dec-16
55,255.31
1,200.17
647.61
552.55
54,607.69
120
1-Jan-17
54,607.69
1,200.17
654.09
546.08
53,953.60
121
1-Feb-17
53,953.60
1,200.17
660.63
539.54
53,292.97
122
1-Mar-17
53,292.97
1,200.17
667.24
532.93
52,625.73
123
1-Apr-17
52,625.73
1,200.17
673.91
526.26
51,951.82
124
1-May-17
51,951.82
1,200.17
680.65
519.52
51,271.17
125
1-Jun-17
51,271.17
1,200.17
687.46
512.71
50,583.71
126
1-Jul-17
50,583.71
1,200.17
694.33
505.84
49,889.38
127
1-Aug-17
49,889.38
1,200.17
701.27
498.89
49,188.11
128
1-Sep-17
49,188.11
1,200.17
708.29
491.88
48,479.82
129
1-Oct-17
48,479.82
1,200.17
715.37
484.80
47,764.45
130
1-Nov-17
47,764.45
1,200.17
722.52
477.64
47,041.93
131
1-Dec-17
47,041.93
1,200.17
729.75
470.42
46,312.18
132
1-Jan-18
46,312.18
1,200.17
737.05
463.12
45,575.13
133
1-Feb-18
45,575.13
1,200.17
744.42
455.75
44,830.72
134
1-Mar-18
44,830.72
1,200.17
751.86
448.31
44,078.86
135
1-Apr-18
44,078.86
1,200.17
759.38
440.79
43,319.48
136
1-May-18
43,319.48
1,200.17
766.97
433.19
42,552.50
137
1-Jun-18
42,552.50
1,200.17
774.64
425.53
41,777.86
138
1-Jul-18
41,777.86
1,200.17
782.39
417.78
40,995.47
139
1-Aug-18
40,995.47
1,200.17
790.21
409.95
40,205.26
140
1-Sep-18
40,205.26
1,200.17
798.12
402.05
39,407.14
141
1-Oct-18
39,407.14
1,200.17
806.10
394.07
38,601.04
142
1-Nov-18
38,601.04
1,200.17
814.16
386.01
37,786.89
143
1-Dec-18
37,786.89
1,200.17
822.30
377.87
36,964.59
144
1-Jan-19
36,964.59
1,200.17
830.52
369.65
36,134.07
145
1-Feb-19
36,134.07
1,200.17
838.83
361.34
35,295.24
146
1-Mar-19
35,295.24
1,200.17
847.22
352.95
34,448.02
147
1-Apr-19
34,448.02
1,200.17
855.69
344.48
33,592.34
148
1-May-19
33,592.34
1,200.17
864.24
335.92
32,728.09

153357880.xls.ms_office

Page 3 of 4

www.HomePlanGuru.com

Beginning
Ending
No. Payment Date
Balance
Payment
Principal Interest
Balance
149
1-Jun-19
32,728.09
1,200.17
872.89
327.28
31,855.20
150
1-Jul-19
31,855.20
1,200.17
881.62
318.55
30,973.59
151
1-Aug-19
30,973.59
1,200.17
890.43
309.74
30,083.15
152
1-Sep-19
30,083.15
1,200.17
899.34
300.83
29,183.82
153
1-Oct-19
29,183.82
1,200.17
908.33
291.84
28,275.49
154
1-Nov-19
28,275.49
1,200.17
917.41
282.75
27,358.08
155
1-Dec-19
27,358.08
1,200.17
926.59
273.58
26,431.49
156
1-Jan-20
26,431.49
1,200.17
935.85
264.31
25,495.63
157
1-Feb-20
25,495.63
1,200.17
945.21
254.96
24,550.42
158
1-Mar-20
24,550.42
1,200.17
954.66
245.50
23,595.76
159
1-Apr-20
23,595.76
1,200.17
964.21
235.96
22,631.55
160
1-May-20
22,631.55
1,200.17
973.85
226.32
21,657.70
161
1-Jun-20
21,657.70
1,200.17
983.59
216.58
20,674.11
162
1-Jul-20
20,674.11
1,200.17
993.43
206.74
19,680.68
163
1-Aug-20
19,680.68
1,200.17
1,003.36
196.81
18,677.32
164
1-Sep-20
18,677.32
1,200.17
1,013.39
186.77
17,663.92
165
1-Oct-20
17,663.92
1,200.17
1,023.53
176.64
16,640.39
166
1-Nov-20
16,640.39
1,200.17
1,033.76
166.40
15,606.63
167
1-Dec-20
15,606.63
1,200.17
1,044.10
156.07
14,562.53
168
1-Jan-21
14,562.53
1,200.17
1,054.54
145.63
13,507.98
169
1-Feb-21
13,507.98
1,200.17
1,065.09
135.08
12,442.90
170
1-Mar-21
12,442.90
1,200.17
1,075.74
124.43
11,367.16
171
1-Apr-21
11,367.16
1,200.17
1,086.50
113.67
10,280.66
172
1-May-21
10,280.66
1,200.17
1,097.36
102.81
9,183.30
173
1-Jun-21
9,183.30
1,200.17
1,108.34
91.83
8,074.96
174
1-Jul-21
8,074.96
1,200.17
1,119.42
80.75
6,955.55
175
1-Aug-21
6,955.55
1,200.17
1,130.61
69.56
5,824.93
176
1-Sep-21
5,824.93
1,200.17
1,141.92
58.25
4,683.01
177
1-Oct-21
4,683.01
1,200.17
1,153.34
46.83
3,529.68
178
1-Nov-21
3,529.68
1,200.17
1,164.87
35.30
2,364.81
179
1-Dec-21
2,364.81
1,200.17
1,176.52
23.65
1,188.29
180
1-Jan-22
1,188.29
1,200.17
1,188.29
11.88
(0.00)

153357880.xls.ms_office

Page 4 of 4

www.HomePlanGuru.com