Ultimate Loan Calculator Premium:

(Free Version - up to 30 payments) buy here

Loan / Mortgage Amount 50,000.00 End Date 12/1/2010

Repayment Frequency Monthly Years to repay 2.33
Compounding Frequency Monthly
Repayment Amount 2,000.00 Interest 4,199.80
Interest Rate (as % p.a.) 7.00 Principal 50,000.00
Loan Start Date 8/1/2008 Total 54,199.80

Feel free to adjust all green fields

Payment Years from

No start date Payment Date Balance Principal Interest Repayment Extra payment

Beginning of the loan 8/1/2008 50,000.00 0.00 0.00 0.00 -

1 0.08 9/1/2008 48,296.45 1,703.55 296.45 2,000.00
2 0.17 10/1/2008 46,573.56 1,722.89 277.11 2,000.00
3 0.25 11/1/2008 44,849.69 1,723.87 276.13 2,000.00
4 0.33 12/1/2008 43,107.03 1,742.67 257.33 2,000.00
5 0.42 1/1/2009 41,362.61 1,744.42 255.58 2,000.00
6 0.50 2/1/2009 39,608.52 1,754.09 245.91 2,000.00
7 0.58 3/1/2009 37,821.21 1,787.31 212.69 2,000.00
8 0.67 4/1/2009 36,046.06 1,775.15 224.85 2,000.00
9 0.75 5/1/2009 34,253.45 1,792.61 207.39 2,000.00
10 0.83 6/1/2009 32,457.09 1,796.36 203.64 2,000.00
11 0.91 7/1/2009 30,643.83 1,813.26 186.74 2,000.00
12 1.00 8/1/2009 28,826.02 1,817.82 182.18 2,000.00
13 1.08 9/1/2009 26,997.39 1,828.62 171.38 2,000.00
14 1.17 10/1/2009 25,152.72 1,844.67 155.33 2,000.00
15 1.25 11/1/2009 23,302.26 1,850.46 149.54 2,000.00
16 1.33 12/1/2009 21,436.33 1,865.93 134.07 2,000.00
17 1.42 1/1/2010 19,563.77 1,872.56 127.44 2,000.00
18 1.50 2/1/2010 17,680.08 1,883.69 116.31 2,000.00
19 1.58 3/1/2010 15,775.02 1,905.06 94.94 2,000.00
20 1.66 4/1/2010 13,868.81 1,906.21 93.79 2,000.00
21 1.75 5/1/2010 11,948.60 1,920.21 79.79 2,000.00
22 1.83 6/1/2010 10,019.64 1,928.96 71.04 2,000.00
23 1.91 7/1/2010 8,077.28 1,942.35 57.65 2,000.00
24 2.00 8/1/2010 6,125.31 1,951.98 48.02 2,000.00
25 2.08 9/1/2010 4,161.72 1,963.58 36.42 2,000.00
26 2.17 10/1/2010 2,185.67 1,976.06 23.94 2,000.00
27 2.25 11/1/2010 198.66 1,987.01 12.99 2,000.00
28 2.33 12/1/2010 198.66 1.14 199.80