Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 11

Simple Loan Calculator

Loan Values Loan Summary


Loan amount 100,000.00 Monthly payment $8,884.88

Annual interest rate 12.00% Number of payments 12

Loan period in years 1 Total interest $6,618.55

Start date of loan 7/13/2021 Total cost of loan $106,618.55

Pmt Beginning
Payment Date Payment Principal Interest Ending Balance
No. Balance
1 8/13/2021 $100,000.00 $8,884.88 $7,884.88 $1,000.00 $92,115.12
2 9/13/2021 $92,115.12 $8,884.88 $7,963.73 $921.15 $84,151.39
3 10/13/2021 $84,151.39 $8,884.88 $8,043.36 $841.51 $76,108.03
4 11/13/2021 $76,108.03 $8,884.88 $8,123.80 $761.08 $67,984.23
5 12/13/2021 $67,984.23 $8,884.88 $8,205.04 $679.84 $59,779.19
6 1/13/2022 $59,779.19 $8,884.88 $8,287.09 $597.79 $51,492.11
7 2/13/2022 $51,492.11 $8,884.88 $8,369.96 $514.92 $43,122.15
8 3/13/2022 $43,122.15 $8,884.88 $8,453.66 $431.22 $34,668.49
9 4/13/2022 $34,668.49 $8,884.88 $8,538.19 $346.68 $26,130.30
10 5/13/2022 $26,130.30 $8,884.88 $8,623.58 $261.30 $17,506.72
11 6/13/2022 $17,506.72 $8,884.88 $8,709.81 $175.07 $8,796.91
12 7/13/2022 $8,796.91 $8,884.88 $8,796.91 $87.97 $0.00

Page 1 of 11
Pmt Beginning
Payment Date Payment Principal Interest Ending Balance
No. Balance

Page 2 of 11
Pmt Beginning
Payment Date Payment Principal Interest Ending Balance
No. Balance

Page 3 of 11
Pmt Beginning
Payment Date Payment Principal Interest Ending Balance
No. Balance

Page 4 of 11
Pmt Beginning
Payment Date Payment Principal Interest Ending Balance
No. Balance

Page 5 of 11
Pmt Beginning
Payment Date Payment Principal Interest Ending Balance
No. Balance

Page 6 of 11
Pmt Beginning
Payment Date Payment Principal Interest Ending Balance
No. Balance

Page 7 of 11
Pmt Beginning
Payment Date Payment Principal Interest Ending Balance
No. Balance

Page 8 of 11
Pmt Beginning
Payment Date Payment Principal Interest Ending Balance
No. Balance

Page 9 of 11
Pmt Beginning
Payment Date Payment Principal Interest Ending Balance
No. Balance

Page 10 of 11
Pmt Beginning
Payment Date Payment Principal Interest Ending Balance
No. Balance

Page 11 of 11

You might also like