Anda di halaman 1dari 5

BALLOON LOAN CALCULATOR

Loan Amount 100,000.00


Interest Rate (per Year) 12 %
Amortization Period (Month) 80 months
Payment Period (Month) 20 months
Payment Date 1-Jan-15

Monthly Payment 1,821.89 Total Interest


Total Payment 119,159.64 Loan Amount
Total Interest 19,159.64

AMORTIZATION SCHEDULE

Month Payment Date Balance Principal Interest Payment


100,000.00
1 1-Jan-15 99,178.11 821.89 1,000.00 1,821.89
2 1-Feb-15 98,348.01 830.10 991.78 1,821.89
3 1-Mar-15 97,509.61 838.40 983.48 1,821.89
4 1-Apr-15 96,662.82 846.79 975.10 1,821.89
5 1-May-15 95,807.56 855.26 966.63 1,821.89
6 1-Jun-15 94,943.75 863.81 958.08 1,821.89
7 1-Jul-15 94,071.30 872.45 949.44 1,821.89
8 1-Aug-15 93,190.13 881.17 940.71 1,821.89
9 1-Sep-15 92,300.15 889.98 931.90 1,821.89
10 1-Oct-15 91,401.26 898.88 923.00 1,821.89
11 1-Nov-15 90,493.39 907.87 914.01 1,821.89
12 1-Dec-15 89,576.44 916.95 904.93 1,821.89
13 1-Jan-16 88,650.32 926.12 895.76 1,821.89
14 1-Feb-16 87,714.94 935.38 886.50 1,821.89
15 1-Mar-16 86,770.20 944.74 877.15 1,821.89
16 1-Apr-16 85,816.02 954.18 867.70 1,821.89
17 1-May-16 84,852.30 963.72 858.16 1,821.89
18 1-Jun-16 83,878.93 973.36 848.52 1,821.89
19 1-Jul-16 82,895.84 983.10 838.79 1,821.89
20 1-Aug-16 81,902.91 992.93 828.96 1,821.89
21 1-Sep-16 - 81,902.91 819.03 82,721.94