Loan Parameters
Loan Amount: $
Interest rate: %
Loan term: years
Output Parameters
Repayment Chart
Repayment Chart - Principal, Interest
Payment Distribution Graph
Payment Distribution Graph
Loan Summary

Amount  :

$1,000,000.00

Term  :

20 years

Interest rate  :

10.00 %

Payment  :

$ 9,650.22

Periods  :

240

Total Interest  :

$ 1,316,051.95

Annual Amortization Table
Year Interest Principal Balance
1 99,255.21 16,547.38 983,452.62
2 97,522.49 18,280.11 965,172.50
3 95,608.32 20,194.28 944,978.23
4 93,493.71 22,308.88 922,669.34
5 91,157.68 24,644.91 898,024.43
6 88,577.04 27,225.56 870,798.87
7 85,726.17 30,076.43 840,722.44
8 82,576.77 33,225.83 807,496.61
9 79,097.59 36,705.01 770,791.60
10 75,254.10 40,548.50 730,243.11
11 71,008.14 44,794.46 685,448.65
12 66,317.58 49,485.02 635,963.63
13 61,135.85 54,666.75 581,296.88
14 55,411.52 60,391.07 520,905.81
15 49,087.79 66,714.81 454,191.00
16 42,101.88 73,700.72 380,490.28
17 34,384.45 81,418.15 299,072.13
18 25,858.91 89,943.69 209,128.44
19 16,440.63 99,361.97 109,766.47
20 6,036.13 109,766.47 0.00