Vous êtes sur la page 1sur 2

Loan Calculator

Enter Values
Loan Amount $ 400,000.00
Annual Interest Rate
9.50 %
Loan Period in Years
5
Number of Payments Per Year
12
Start Date of Loan
7/1/2011
Optional Extra Payments

Loan Summary
Scheduled Payment $
8,400.74
Scheduled Number of Payments
60
Actual Number of Payments
60
Total Early Payments $
Total Interest $ 104,044.67

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

Payment
Date
8/1/2011 $
9/1/2011
10/1/2011
11/1/2011
12/1/2011
1/1/2012
2/1/2012
3/1/2012
4/1/2012
5/1/2012
6/1/2012
7/1/2012
8/1/2012
9/1/2012
10/1/2012
11/1/2012
12/1/2012
1/1/2013
2/1/2013
3/1/2013
4/1/2013
5/1/2013
6/1/2013
7/1/2013
8/1/2013
9/1/2013
10/1/2013
11/1/2013
12/1/2013
1/1/2014
2/1/2014
3/1/2014
4/1/2014
5/1/2014
6/1/2014
7/1/2014
8/1/2014
9/1/2014
10/1/2014
11/1/2014
12/1/2014
1/1/2015
2/1/2015
3/1/2015
4/1/2015
5/1/2015
6/1/2015
7/1/2015
8/1/2015
9/1/2015
10/1/2015
11/1/2015
12/1/2015
1/1/2016
2/1/2016
3/1/2016

Beginning
Balance
400,000.00
394,765.92
389,490.41
384,173.13
378,813.76
373,411.95
367,967.39
362,479.72
356,948.60
351,373.70
345,754.67
340,091.15
334,382.79
328,629.24
322,830.15
316,985.14
311,093.86
305,155.94
299,171.02
293,138.71
287,058.65
280,930.45
274,753.74
268,528.13
262,253.23
255,928.66
249,554.01
243,128.91
236,652.93
230,125.69
223,546.77
216,915.77
210,232.28
203,495.87
196,706.14
189,862.65
182,964.99
176,012.71
169,005.40
161,942.62
154,823.92
147,648.86
140,417.01
133,127.90
125,781.08
118,376.10
110,912.50
103,389.82
95,807.57
88,165.31
80,462.54
72,698.79
64,873.57
56,986.41
49,036.81
41,024.27

Scheduled
Payment
$

8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74

Extra
Payment
$

Total
Payment
$

8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74
8,400.74

Principal
$

5,234.08
5,275.51
5,317.28
5,359.37
5,401.80
5,444.57
5,487.67
5,531.11
5,574.90
5,619.04
5,663.52
5,708.36
5,753.55
5,799.10
5,845.01
5,891.28
5,937.92
5,984.93
6,032.31
6,080.06
6,128.20
6,176.71
6,225.61
6,274.90
6,324.57
6,374.64
6,425.11
6,475.97
6,527.24
6,578.92
6,631.00
6,683.49
6,736.41
6,789.74
6,843.49
6,897.67
6,952.27
7,007.31
7,062.79
7,118.70
7,175.06
7,231.86
7,289.11
7,346.82
7,404.98
7,463.60
7,522.69
7,582.24
7,642.27
7,702.77
7,763.75
7,825.21
7,887.16
7,949.60
8,012.54
8,075.97

Ending
Balance

Interest
$

3,166.67
3,125.23
3,083.47
3,041.37
2,998.94
2,956.18
2,913.08
2,869.63
2,825.84
2,781.71
2,737.22
2,692.39
2,647.20
2,601.65
2,555.74
2,509.47
2,462.83
2,415.82
2,368.44
2,320.68
2,272.55
2,224.03
2,175.13
2,125.85
2,076.17
2,026.10
1,975.64
1,924.77
1,873.50
1,821.83
1,769.75
1,717.25
1,664.34
1,611.01
1,557.26
1,503.08
1,448.47
1,393.43
1,337.96
1,282.05
1,225.69
1,168.89
1,111.63
1,053.93
995.77
937.14
878.06
818.50
758.48
697.98
637.00
575.53
513.58
451.14
388.21
324.78

394,765.92
389,490.41
384,173.13
378,813.76
373,411.95
367,967.39
362,479.72
356,948.60
351,373.70
345,754.67
340,091.15
334,382.79
328,629.24
322,830.15
316,985.14
311,093.86
305,155.94
299,171.02
293,138.71
287,058.65
280,930.45
274,753.74
268,528.13
262,253.23
255,928.66
249,554.01
243,128.91
236,652.93
230,125.69
223,546.77
216,915.77
210,232.28
203,495.87
196,706.14
189,862.65
182,964.99
176,012.71
169,005.40
161,942.62
154,823.92
147,648.86
140,417.01
133,127.90
125,781.08
118,376.10
110,912.50
103,389.82
95,807.57
88,165.31
80,462.54
72,698.79
64,873.57
56,986.41
49,036.81
41,024.27
32,948.31

Pmt
No.
57
58
59
60

Payment
Date
4/1/2016
5/1/2016
6/1/2016
7/1/2016

Beginning
Balance
32,948.31
24,808.40
16,604.06
8,334.76

Scheduled
Payment
8,400.74
8,400.74
8,400.74
8,400.74

Extra
Payment
-

Total
Payment
8,400.74
8,400.74
8,400.74
8,334.76

Principal
8,139.90
8,204.34
8,269.30
8,268.78

Interest
260.84
196.40
131.45
65.98

Ending
Balance
24,808.40
16,604.06
8,334.76
0.00