Loan Amount

Annual Interest Rate

Loan Period in Years
Start Date of Loan

Enter Values
10,000,000.00
11.50%
16
1-May-14

Monthly Payment
Number of Payments
Total Interest
Total Cost of Loan

114,116.50
192
11,910,367.22
21,910,367.22

Beginning
Ending
No. Payment Date
Balance
Payment
Principal Interest
Balance
1
1-Jun-14 ########
114,116.50
##### 95,833.33
9,981,716.84
2
1-Jul-14 9,981,716.84
114,116.50 18,458.38 95,658.12
9,963,258.46
3
1-Aug-14 9,963,258.46
114,116.50 18,635.27 95,481.23
9,944,623.19
4
1-Sep-14 9,944,623.19
114,116.50 18,813.86 95,302.64
9,925,809.34
5
1-Oct-14 9,925,809.34
114,116.50 18,994.16 95,122.34
9,906,815.18
6
1-Nov-14 9,906,815.18
114,116.50 19,176.18 94,940.31
9,887,638.99
7
1-Dec-14 9,887,638.99
114,116.50 19,359.96 94,756.54
9,868,279.04
8
1-Jan-15 9,868,279.04
114,116.50 19,545.49 94,571.01
9,848,733.55
9
1-Feb-15 9,848,733.55
114,116.50 19,732.80 94,383.70
9,829,000.75
10
1-Mar-15 9,829,000.75
114,116.50 19,921.91 94,194.59
9,809,078.85
11
1-Apr-15 9,809,078.85
114,116.50 20,112.82 94,003.67
9,788,966.02
12
1-May-15 9,788,966.02
114,116.50 20,305.57 93,810.92
9,768,660.45
13
1-Jun-15 9,768,660.45
114,116.50 20,500.17 93,616.33
9,748,160.28
14
1-Jul-15 9,748,160.28
114,116.50 20,696.63 93,419.87
9,727,463.66
15
1-Aug-15 9,727,463.66
114,116.50 20,894.97 93,221.53
9,706,568.69
16
1-Sep-15 9,706,568.69
114,116.50 21,095.21 93,021.28
9,685,473.48
17
1-Oct-15 9,685,473.48
114,116.50 21,297.38 92,819.12
9,664,176.10
18
1-Nov-15 9,664,176.10
114,116.50 21,501.47 92,615.02
9,642,674.63
19
1-Dec-15 9,642,674.63
114,116.50 21,707.53 92,408.97
9,620,967.09
20
1-Jan-16 9,620,967.09
114,116.50 21,915.56 92,200.93
9,599,051.53
21
1-Feb-16 9,599,051.53
114,116.50 22,125.59 91,990.91
9,576,925.95
22
1-Mar-16 9,576,925.95
114,116.50 22,337.62 91,778.87
9,554,588.33
23
1-Apr-16 9,554,588.33
114,116.50 22,551.69 91,564.80
9,532,036.63
24
1-May-16 9,532,036.63
114,116.50 22,767.81 91,348.68
9,509,268.82
25
1-Jun-16 9,509,268.82
114,116.50 22,986.00 91,130.49
9,486,282.82
26
1-Jul-16 9,486,282.82
114,116.50 23,206.29 90,910.21
9,463,076.53
27
1-Aug-16 9,463,076.53
114,116.50 23,428.68 90,687.82
9,439,647.86
28
1-Sep-16 9,439,647.86
114,116.50 23,653.20 90,463.29
9,415,994.65
29
1-Oct-16 9,415,994.65
114,116.50 23,879.88 90,236.62
9,392,114.77
30
1-Nov-16 9,392,114.77
114,116.50 24,108.73 90,007.77
9,368,006.04
31
1-Dec-16 9,368,006.04
114,116.50 24,339.77 89,776.72
9,343,666.27
32
1-Jan-17 9,343,666.27
114,116.50 24,573.03 89,543.47
9,319,093.24
33
1-Feb-17 9,319,093.24
114,116.50 24,808.52 89,307.98
9,294,284.72
34
1-Mar-17 9,294,284.72
114,116.50 25,046.27 89,070.23
9,269,238.46
35
1-Apr-17 9,269,238.46
114,116.50 25,286.29 88,830.20
9,243,952.16
36
1-May-17 9,243,952.16
114,116.50 25,528.62 88,587.87
9,218,423.54

229005145.xls.ms_office

Page 1 of 7

www.HomePlanGuru.com

Beginning
Ending
No. Payment Date
Balance
Payment
Principal Interest
Balance
37
1-Jun-17 9,218,423.54
114,116.50 25,773.27 88,343.23
9,192,650.27
38
1-Jul-17 9,192,650.27
114,116.50 26,020.26 88,096.23
9,166,630.01
39
1-Aug-17 9,166,630.01
114,116.50 26,269.63 87,846.87
9,140,360.38
40
1-Sep-17 9,140,360.38
114,116.50 26,521.38 87,595.12
9,113,839.01
41
1-Oct-17 9,113,839.01
114,116.50 26,775.54 87,340.96
9,087,063.47
42
1-Nov-17 9,087,063.47
114,116.50 27,032.14 87,084.36
9,060,031.33
43
1-Dec-17 9,060,031.33
114,116.50 27,291.20 86,825.30
9,032,740.13
44
1-Jan-18 9,032,740.13
114,116.50 27,552.74 86,563.76
9,005,187.40
45
1-Feb-18 9,005,187.40
114,116.50 27,816.78 86,299.71
8,977,370.61
46
1-Mar-18 8,977,370.61
114,116.50 28,083.36 86,033.14
8,949,287.25
47
1-Apr-18 8,949,287.25
114,116.50 28,352.49 85,764.00
8,920,934.76
48
1-May-18 8,920,934.76
114,116.50 28,624.20 85,492.29
8,892,310.55
49
1-Jun-18 8,892,310.55
114,116.50 28,898.52 85,217.98
8,863,412.04
50
1-Jul-18 8,863,412.04
114,116.50 29,175.46 84,941.03
8,834,236.57
51
1-Aug-18 8,834,236.57
114,116.50 29,455.06 84,661.43
8,804,781.51
52
1-Sep-18 8,804,781.51
114,116.50 29,737.34 84,379.16
8,775,044.17
53
1-Oct-18 8,775,044.17
114,116.50 30,022.32 84,094.17
8,745,021.85
54
1-Nov-18 8,745,021.85
114,116.50 30,310.04 83,806.46
8,714,711.81
55
1-Dec-18 8,714,711.81
114,116.50 30,600.51 83,515.99
8,684,111.30
56
1-Jan-19 8,684,111.30
114,116.50 30,893.76 83,222.73
8,653,217.54
57
1-Feb-19 8,653,217.54
114,116.50 31,189.83 82,926.67
8,622,027.71
58
1-Mar-19 8,622,027.71
114,116.50 31,488.73 82,627.77
8,590,538.98
59
1-Apr-19 8,590,538.98
114,116.50 31,790.50 82,326.00
8,558,748.48
60
1-May-19 8,558,748.48
114,116.50 32,095.16 82,021.34
8,526,653.33
61
1-Jun-19 8,526,653.33
114,116.50 32,402.73 81,713.76
8,494,250.59
62
1-Jul-19 8,494,250.59
114,116.50 32,713.26 81,403.23
8,461,537.33
63
1-Aug-19 8,461,537.33
114,116.50 33,026.76 81,089.73
8,428,510.57
64
1-Sep-19 8,428,510.57
114,116.50 33,343.27 80,773.23
8,395,167.30
65
1-Oct-19 8,395,167.30
114,116.50 33,662.81 80,453.69
8,361,504.49
66
1-Nov-19 8,361,504.49
114,116.50 33,985.41 80,131.08
8,327,519.08
67
1-Dec-19 8,327,519.08
114,116.50 34,311.10 79,805.39
8,293,207.97
68
1-Jan-20 8,293,207.97
114,116.50 34,639.92 79,476.58
8,258,568.05
69
1-Feb-20 8,258,568.05
114,116.50 34,971.89 79,144.61
8,223,596.17
70
1-Mar-20 8,223,596.17
114,116.50 35,307.03 78,809.46
8,188,289.14
71
1-Apr-20 8,188,289.14
114,116.50 35,645.39 78,471.10
8,152,643.74
72
1-May-20 8,152,643.74
114,116.50 35,986.99 78,129.50
8,116,656.75
73
1-Jun-20 8,116,656.75
114,116.50 36,331.87 77,784.63
8,080,324.88
74
1-Jul-20 8,080,324.88
114,116.50 36,680.05 77,436.45
8,043,644.83
75
1-Aug-20 8,043,644.83
114,116.50 37,031.57 77,084.93
8,006,613.27
76
1-Sep-20 8,006,613.27
114,116.50 37,386.45 76,730.04
7,969,226.81
77
1-Oct-20 7,969,226.81
114,116.50 37,744.74 76,371.76
7,931,482.08
78
1-Nov-20 7,931,482.08
114,116.50 38,106.46 76,010.04
7,893,375.62
79
1-Dec-20 7,893,375.62
114,116.50 38,471.65 75,644.85
7,854,903.97
80
1-Jan-21 7,854,903.97
114,116.50 38,840.33 75,276.16
7,816,063.64
81
1-Feb-21 7,816,063.64
114,116.50 39,212.55 74,903.94
7,776,851.08
82
1-Mar-21 7,776,851.08
114,116.50 39,588.34 74,528.16
7,737,262.74
83
1-Apr-21 7,737,262.74
114,116.50 39,967.73 74,148.77
7,697,295.02
84
1-May-21 7,697,295.02
114,116.50 40,350.75 73,765.74
7,656,944.26
85
1-Jun-21 7,656,944.26
114,116.50 40,737.45 73,379.05
7,616,206.82
86
1-Jul-21 7,616,206.82
114,116.50 41,127.85 72,988.65
7,575,078.97
87
1-Aug-21 7,575,078.97
114,116.50 41,521.99 72,594.51
7,533,556.98
88
1-Sep-21 7,533,556.98
114,116.50 41,919.91 72,196.59
7,491,637.07
89
1-Oct-21 7,491,637.07
114,116.50 42,321.64 71,794.86
7,449,315.43
90
1-Nov-21 7,449,315.43
114,116.50 42,727.22 71,389.27
7,406,588.21

229005145.xls.ms_office

Page 2 of 7

www.HomePlanGuru.com

Beginning
Ending
No. Payment Date
Balance
Payment
Principal Interest
Balance
91
1-Dec-21 7,406,588.21
114,116.50 43,136.69 70,979.80
7,363,451.52
92
1-Jan-22 7,363,451.52
114,116.50 43,550.09 70,566.41
7,319,901.43
93
1-Feb-22 7,319,901.43
114,116.50 43,967.44 70,149.06
7,275,933.99
94
1-Mar-22 7,275,933.99
114,116.50 44,388.80 69,727.70
7,231,545.20
95
1-Apr-22 7,231,545.20
114,116.50 44,814.19 69,302.31
7,186,731.01
96
1-May-22 7,186,731.01
114,116.50 45,243.66 68,872.84
7,141,487.35
97
1-Jun-22 7,141,487.35
114,116.50 45,677.24 68,439.25
7,095,810.11
98
1-Jul-22 7,095,810.11
114,116.50 46,114.98 68,001.51
7,049,695.13
99
1-Aug-22 7,049,695.13
114,116.50 46,556.92 67,559.58
7,003,138.21
100
1-Sep-22 7,003,138.21
114,116.50 47,003.09 67,113.41
6,956,135.12
101
1-Oct-22 6,956,135.12
114,116.50 47,453.53 66,662.96
6,908,681.59
102
1-Nov-22 6,908,681.59
114,116.50 47,908.30 66,208.20
6,860,773.29
103
1-Dec-22 6,860,773.29
114,116.50 48,367.42 65,749.08
6,812,405.87
104
1-Jan-23 6,812,405.87
114,116.50 48,830.94 65,285.56
6,763,574.93
105
1-Feb-23 6,763,574.93
114,116.50 49,298.90 64,817.59
6,714,276.03
106
1-Mar-23 6,714,276.03
114,116.50 49,771.35 64,345.15
6,664,504.68
107
1-Apr-23 6,664,504.68
114,116.50 50,248.33 63,868.17
6,614,256.35
108
1-May-23 6,614,256.35
114,116.50 50,729.87 63,386.62
6,563,526.48
109
1-Jun-23 6,563,526.48
114,116.50 51,216.03 62,900.46
6,512,310.44
110
1-Jul-23 6,512,310.44
114,116.50 51,706.85 62,409.64
6,460,603.59
111
1-Aug-23 6,460,603.59
114,116.50 52,202.38 61,914.12
6,408,401.21
112
1-Sep-23 6,408,401.21
114,116.50 52,702.65 61,413.84
6,355,698.56
113
1-Oct-23 6,355,698.56
114,116.50 53,207.72 60,908.78
6,302,490.84
114
1-Nov-23 6,302,490.84
114,116.50 53,717.63 60,398.87
6,248,773.22
115
1-Dec-23 6,248,773.22
114,116.50 54,232.42 59,884.08
6,194,540.80
116
1-Jan-24 6,194,540.80
114,116.50 54,752.15 59,364.35
6,139,788.65
117
1-Feb-24 6,139,788.65
114,116.50 55,276.85 58,839.64
6,084,511.80
118
1-Mar-24 6,084,511.80
114,116.50 55,806.59 58,309.90
6,028,705.21
119
1-Apr-24 6,028,705.21
114,116.50 56,341.40 57,775.09
5,972,363.80
120
1-May-24 5,972,363.80
114,116.50 56,881.34 57,235.15
5,915,482.46
121
1-Jun-24 5,915,482.46
114,116.50 57,426.46 56,690.04
5,858,056.00
122
1-Jul-24 5,858,056.00
114,116.50 57,976.79 56,139.70
5,800,079.21
123
1-Aug-24 5,800,079.21
114,116.50 58,532.40 55,584.09
5,741,546.81
124
1-Sep-24 5,741,546.81
114,116.50 59,093.34 55,023.16
5,682,453.47
125
1-Oct-24 5,682,453.47
114,116.50 59,659.65 54,456.85
5,622,793.82
126
1-Nov-24 5,622,793.82
114,116.50 60,231.39 53,885.11
5,562,562.43
127
1-Dec-24 5,562,562.43
114,116.50 60,808.61 53,307.89
5,501,753.82
128
1-Jan-25 5,501,753.82
114,116.50 61,391.36 52,725.14
5,440,362.47
129
1-Feb-25 5,440,362.47
114,116.50 61,979.69 52,136.81
5,378,382.78
130
1-Mar-25 5,378,382.78
114,116.50 62,573.66 51,542.83
5,315,809.12
131
1-Apr-25 5,315,809.12
114,116.50 63,173.33 50,943.17
5,252,635.79
132
1-May-25 5,252,635.79
114,116.50 63,778.74 50,337.76
5,188,857.06
133
1-Jun-25 5,188,857.06
114,116.50 64,389.95 49,726.55
5,124,467.11
134
1-Jul-25 5,124,467.11
114,116.50 65,007.02 49,109.48
5,059,460.09
135
1-Aug-25 5,059,460.09
114,116.50 65,630.00 48,486.49
4,993,830.08
136
1-Sep-25 4,993,830.08
114,116.50 66,258.96 47,857.54
4,927,571.13
137
1-Oct-25 4,927,571.13
114,116.50 66,893.94 47,222.56
4,860,677.19
138
1-Nov-25 4,860,677.19
114,116.50 67,535.01 46,581.49
4,793,142.18
139
1-Dec-25 4,793,142.18
114,116.50 68,182.22 45,934.28
4,724,959.96
140
1-Jan-26 4,724,959.96
114,116.50 68,835.63 45,280.87
4,656,124.33
141
1-Feb-26 4,656,124.33
114,116.50 69,495.30 44,621.19
4,586,629.03
142
1-Mar-26 4,586,629.03
114,116.50 70,161.30 43,955.19
4,516,467.73
143
1-Apr-26 4,516,467.73
114,116.50 70,833.68 43,282.82
4,445,634.05
144
1-May-26 4,445,634.05
114,116.50 71,512.50 42,603.99
4,374,121.55

229005145.xls.ms_office

Page 3 of 7

www.HomePlanGuru.com

Beginning
Ending
No. Payment Date
Balance
Payment
Principal Interest
Balance
145
1-Jun-26 4,374,121.55
114,116.50 72,197.83 41,918.66
4,301,923.71
146
1-Jul-26 4,301,923.71
114,116.50 72,889.73 41,226.77
4,229,033.99
147
1-Aug-26 4,229,033.99
114,116.50 73,588.25 40,528.24
4,155,445.73
148
1-Sep-26 4,155,445.73
114,116.50 74,293.47 39,823.02
4,081,152.26
149
1-Oct-26 4,081,152.26
114,116.50 75,005.45 39,111.04
4,006,146.81
150
1-Nov-26 4,006,146.81
114,116.50 75,724.26 38,392.24
3,930,422.55
151
1-Dec-26 3,930,422.55
114,116.50 76,449.95 37,666.55
3,853,972.60
152
1-Jan-27 3,853,972.60
114,116.50 77,182.59 36,933.90
3,776,790.01
153
1-Feb-27 3,776,790.01
114,116.50 77,922.26 36,194.24
3,698,867.75
154
1-Mar-27 3,698,867.75
114,116.50 78,669.01 35,447.48
3,620,198.74
155
1-Apr-27 3,620,198.74
114,116.50 79,422.92 34,693.57
3,540,775.82
156
1-May-27 3,540,775.82
114,116.50 80,184.06 33,932.43
3,460,591.75
157
1-Jun-27 3,460,591.75
114,116.50 80,952.49 33,164.00
3,379,639.26
158
1-Jul-27 3,379,639.26
114,116.50 81,728.29 32,388.21
3,297,910.98
159
1-Aug-27 3,297,910.98
114,116.50 82,511.52 31,604.98
3,215,399.46
160
1-Sep-27 3,215,399.46
114,116.50 83,302.25 30,814.24
3,132,097.21
161
1-Oct-27 3,132,097.21
114,116.50 84,100.56 30,015.93
3,047,996.64
162
1-Nov-27 3,047,996.64
114,116.50 84,906.53 29,209.97
2,963,090.12
163
1-Dec-27 2,963,090.12
114,116.50 85,720.22 28,396.28
2,877,369.90
164
1-Jan-28 2,877,369.90
114,116.50 86,541.70 27,574.79
2,790,828.20
165
1-Feb-28 2,790,828.20
114,116.50 87,371.06 26,745.44
2,703,457.14
166
1-Mar-28 2,703,457.14
114,116.50 88,208.37 25,908.13
2,615,248.78
167
1-Apr-28 2,615,248.78
114,116.50 89,053.70 25,062.80
2,526,195.08
168
1-May-28 2,526,195.08
114,116.50 89,907.13 24,209.37
2,436,287.95
169
1-Jun-28 2,436,287.95
114,116.50 90,768.74 23,347.76
2,345,519.22
170
1-Jul-28 2,345,519.22
114,116.50 91,638.60 22,477.89
2,253,880.61
171
1-Aug-28 2,253,880.61
114,116.50 92,516.81 21,599.69
2,161,363.81
172
1-Sep-28 2,161,363.81
114,116.50 93,403.43 20,713.07
2,067,960.38
173
1-Oct-28 2,067,960.38
114,116.50 94,298.54 19,817.95
1,973,661.84
174
1-Nov-28 1,973,661.84
114,116.50 95,202.24 18,914.26
1,878,459.60
175
1-Dec-28 1,878,459.60
114,116.50 96,114.59 18,001.90
1,782,345.01
176
1-Jan-29 1,782,345.01
114,116.50 97,035.69 17,080.81
1,685,309.32
177
1-Feb-29 1,685,309.32
114,116.50 97,965.61 16,150.88
1,587,343.71
178
1-Mar-29 1,587,343.71
114,116.50 98,904.45 15,212.04
1,488,439.25
179
1-Apr-29 1,488,439.25
114,116.50 99,852.29 14,264.21
1,388,586.97
180
1-May-29 1,388,586.97
114,116.50 ###### 13,307.29
1,287,777.76
181
1-Jun-29 1,287,777.76
114,116.50 ###### 12,341.20
1,186,002.47
182
1-Jul-29 1,186,002.47
114,116.50 ###### 11,365.86
1,083,251.83
183
1-Aug-29 1,083,251.83
114,116.50 ###### 10,381.16
979,516.50
184
1-Sep-29
979,516.50
114,116.50 ######
9,387.03
874,787.04
185
1-Oct-29
874,787.04
114,116.50 ######
8,383.38
769,053.92
186
1-Nov-29
769,053.92
114,116.50 ######
7,370.10
662,307.52
187
1-Dec-29
662,307.52
114,116.50 ######
6,347.11
554,538.14
188
1-Jan-30
554,538.14
114,116.50 ######
5,314.32
445,735.97
189
1-Feb-30
445,735.97
114,116.50 ######
4,271.64
335,891.11
190
1-Mar-30
335,891.11
114,116.50 ######
3,218.96
224,993.57
191
1-Apr-30
224,993.57
114,116.50 ######
2,156.19
113,033.26
192
1-May-30
113,033.26
114,116.50 ######
1,083.24
0.00

229005145.xls.ms_office

Page 4 of 7

www.HomePlanGuru.com

No. Payment Date

229005145.xls.ms_office

Beginning
Balance

Payment

Page 5 of 7

Principal

Interest

Ending
Balance

www.HomePlanGuru.com

No. Payment Date

229005145.xls.ms_office

Beginning
Balance

Payment

Page 6 of 7

Principal

Interest

Ending
Balance

www.HomePlanGuru.com

No. Payment Date

229005145.xls.ms_office

Beginning
Balance

Payment

Page 7 of 7

Principal

Interest

Ending
Balance

www.HomePlanGuru.com