FIXED PRINCIPAL LOAN CALCULATOR

A fixed principal loan results in declining payments over the loan period.
The principal remains fixed, while the interest declines as more of the principal is paid off.

Loan Amount (PV) $1,902,753

Annual Interest Rate 5.50%
Years to Repay 6
Period Type Annually
Number of Periods 6
Principal Repayment 317,125

FIXED PRINCIPAL LOAN SCHEDULE

Period Principal Repayment Interest Total Payment Balance
0 1,902,753
1 317,125 104,651 421,777 1,585,627
2 317,125 87,210 404,335 1,268,502
3 317,125 69,768 386,893 951,376
4 317,125 52,326 369,451 634,251
5 317,125 34,884 352,009 317,125
6 317,125 17,442 334,567 0
7 317,125 0 317,125 -317,125
8 317,125 -17,442 299,684 -634,251
9 317,125 -34,884 282,242 -951,376
10 317,125 -52,326 264,800 -1,268,502
11 317,125 -69,768 247,358 -1,585,627
12 317,125 -87,210 229,916 -1,902,753
13 317,125 -104,651 212,474 -2,219,878
14 317,125 -122,093 195,032 -2,537,004
15 317,125 -139,535 177,590 -2,854,129
16 317,125 -156,977 160,148 -3,171,255
17 317,125 -174,419 142,706 -3,488,380
18 317,125 -191,861 125,265 -3,805,506
19 317,125 -209,303 107,823 -4,122,631
20 317,125 -226,745 90,381 -4,439,757
21 317,125 -244,187 72,939 -4,756,882
22 317,125 -261,629 55,497 -5,074,007
23 317,125 -279,070 38,055 -5,391,133
24 317,125 -296,512 20,613 -5,708,258
25 317,125 -313,954 3,171 -6,025,384
26 317,125 -331,396 -14,271 -6,342,509
27 317,125 -348,838 -31,713 -6,659,635
28 317,125 -366,280 -49,154 -6,976,760
29 317,125 -383,722 -66,596 -7,293,886
30 317,125 -401,164 -84,038 -7,611,011
31 317,125 -418,606 -101,480 -7,928,137
32 317,125 -436,048 -118,922 -8,245,262
33 317,125 -453,489 -136,364 -8,562,388
34 317,125 -470,931 -153,806 -8,879,513
35 317,125 -488,373 -171,248 -9,196,639
36 317,125 -505,815 -188,690 -9,513,764
37 317,125 -523,257 -206,132 -9,830,889
38 317,125 -540,699 -223,573 -10,148,015
39 317,125 -558,141 -241,015 -10,465,140
40 317,125 -575,583 -258,457 -10,782,266
41 317,125 -593,025 -275,899 -11,099,391
42 317,125 -610,467 -293,341 -11,416,517
43 317,125 -627,908 -310,783 -11,733,642
44 317,125 -645,350 -328,225 -12,050,768
45 317,125 -662,792 -345,667 -12,367,893
46 317,125 -680,234 -363,109 -12,685,019
47 317,125 -697,676 -380,551 -13,002,144
48 317,125 -715,118 -397,992 -13,319,270
49 317,125 -732,560 -415,434 -13,636,395
50 317,125 -750,002 -432,876 -13,953,521
51 317,125 -767,444 -450,318 -14,270,646
52 317,125 -784,886 -467,760 -14,587,771
53 317,125 -802,327 -485,202 -14,904,897
54 317,125 -819,769 -502,644 -15,222,022
55 317,125 -837,211 -520,086 -15,539,148
56 317,125 -854,653 -537,528 -15,856,273
57 317,125 -872,095 -554,970 -16,173,399
58 317,125 -889,537 -572,411 -16,490,524
59 317,125 -906,979 -589,853 -16,807,650
60 317,125 -924,421 -607,295 -17,124,775
61 317,125 -941,863 -624,737 -17,441,901
62 317,125 -959,305 -642,179 -17,759,026
63 317,125 -976,746 -659,621 -18,076,152
64 317,125 -994,188 -677,063 -18,393,277
65 317,125 -1,011,630 -694,505 -18,710,403
66 317,125 -1,029,072 -711,947 -19,027,528
67 317,125 -1,046,514 -729,389 -19,344,653
68 317,125 -1,063,956 -746,830 -19,661,779
69 317,125 -1,081,398 -764,272 -19,978,904
70 317,125 -1,098,840 -781,714 -20,296,030
71 317,125 -1,116,282 -799,156 -20,613,155
72 317,125 -1,133,724 -816,598 -20,930,281
73 317,125 -1,151,165 -834,040 -21,247,406
74 317,125 -1,168,607 -851,482 -21,564,532
75 317,125 -1,186,049 -868,924 -21,881,657
76 317,125 -1,203,491 -886,366 -22,198,783
77 317,125 -1,220,933 -903,808 -22,515,908
78 317,125 -1,238,375 -921,249 -22,833,034
79 317,125 -1,255,817 -938,691 -23,150,159
80 317,125 -1,273,259 -956,133 -23,467,285
81 317,125 -1,290,701 -973,575 -23,784,410
82 317,125 -1,308,143 -991,017 -24,101,535
83 317,125 -1,325,584 -1,008,459 -24,418,661
84 317,125 -1,343,026 -1,025,901 -24,735,786
85 317,125 -1,360,468 -1,043,343 -25,052,912
86 317,125 -1,377,910 -1,060,785 -25,370,037
87 317,125 -1,395,352 -1,078,227 -25,687,163
88 317,125 -1,412,794 -1,095,668 -26,004,288
89 317,125 -1,430,236 -1,113,110 -26,321,414
90 317,125 -1,447,678 -1,130,552 -26,638,539
91 317,125 -1,465,120 -1,147,994 -26,955,665
92 317,125 -1,482,562 -1,165,436 -27,272,790
93 317,125 -1,500,003 -1,182,878 -27,589,916
94 317,125 -1,517,445 -1,200,320 -27,907,041
95 317,125 -1,534,887 -1,217,762 -28,224,167
96 317,125 -1,552,329 -1,235,204 -28,541,292
97 317,125 -1,569,771 -1,252,646 -28,858,417
98 317,125 -1,587,213 -1,270,087 -29,175,543
99 317,125 -1,604,655 -1,287,529 -29,492,668
100 317,125 -1,622,097 -1,304,971 -29,809,794
101 317,125 -1,639,539 -1,322,413 -30,126,919
102 317,125 -1,656,981 -1,339,855 -30,444,045
103 317,125 -1,674,422 -1,357,297 -30,761,170
104 317,125 -1,691,864 -1,374,739 -31,078,296
105 317,125 -1,709,306 -1,392,181 -31,395,421
106 317,125 -1,726,748 -1,409,623 -31,712,547
107 317,125 -1,744,190 -1,427,065 -32,029,672
108 317,125 -1,761,632 -1,444,507 -32,346,798
109 317,125 -1,779,074 -1,461,948 -32,663,923
110 317,125 -1,796,516 -1,479,390 -32,981,049
111 317,125 -1,813,958 -1,496,832 -33,298,174
112 317,125 -1,831,400 -1,514,274 -33,615,299
113 317,125 -1,848,841 -1,531,716 -33,932,425
114 317,125 -1,866,283 -1,549,158 -34,249,550
115 317,125 -1,883,725 -1,566,600 -34,566,676
116 317,125 -1,901,167 -1,584,042 -34,883,801
117 317,125 -1,918,609 -1,601,484 -35,200,927
118 317,125 -1,936,051 -1,618,926 -35,518,052
119 317,125 -1,953,493 -1,636,367 -35,835,178
120 317,125 -1,970,935 -1,653,809 -36,152,303
121 317,125 -1,988,377 -1,671,251 -36,469,429
122 317,125 -2,005,819 -1,688,693 -36,786,554
123 317,125 -2,023,260 -1,706,135 -37,103,680
124 317,125 -2,040,702 -1,723,577 -37,420,805
125 317,125 -2,058,144 -1,741,019 -37,737,931
126 317,125 -2,075,586 -1,758,461 -38,055,056
127 317,125 -2,093,028 -1,775,903 -38,372,181
128 317,125 -2,110,470 -1,793,345 -38,689,307
129 317,125 -2,127,912 -1,810,786 -39,006,432
130 317,125 -2,145,354 -1,828,228 -39,323,558
131 317,125 -2,162,796 -1,845,670 -39,640,683
132 317,125 -2,180,238 -1,863,112 -39,957,809
133 317,125 -2,197,679 -1,880,554 -40,274,934
134 317,125 -2,215,121 -1,897,996 -40,592,060
135 317,125 -2,232,563 -1,915,438 -40,909,185
136 317,125 -2,250,005 -1,932,880 -41,226,311
137 317,125 -2,267,447 -1,950,322 -41,543,436
138 317,125 -2,284,889 -1,967,764 -41,860,562
139 317,125 -2,302,331 -1,985,205 -42,177,687
140 317,125 -2,319,773 -2,002,647 -42,494,813
141 317,125 -2,337,215 -2,020,089 -42,811,938
142 317,125 -2,354,657 -2,037,531 -43,129,063
143 317,125 -2,372,098 -2,054,973 -43,446,189
144 317,125 -2,389,540 -2,072,415 -43,763,314
145 317,125 -2,406,982 -2,089,857 -44,080,440
146 317,125 -2,424,424 -2,107,299 -44,397,565
147 317,125 -2,441,866 -2,124,741 -44,714,691
148 317,125 -2,459,308 -2,142,183 -45,031,816
149 317,125 -2,476,750 -2,159,624 -45,348,942
150 317,125 -2,494,192 -2,177,066 -45,666,067
151 317,125 -2,511,634 -2,194,508 -45,983,193
152 317,125 -2,529,076 -2,211,950 -46,300,318
153 317,125 -2,546,517 -2,229,392 -46,617,444
154 317,125 -2,563,959 -2,246,834 -46,934,569
155 317,125 -2,581,401 -2,264,276 -47,251,695
156 317,125 -2,598,843 -2,281,718 -47,568,820
157 317,125 -2,616,285 -2,299,160 -47,885,945
158 317,125 -2,633,727 -2,316,602 -48,203,071
159 317,125 -2,651,169 -2,334,043 -48,520,196
160 317,125 -2,668,611 -2,351,485 -48,837,322
161 317,125 -2,686,053 -2,368,927 -49,154,447
162 317,125 -2,703,495 -2,386,369 -49,471,573
163 317,125 -2,720,937 -2,403,811 -49,788,698
164 317,125 -2,738,378 -2,421,253 -50,105,824
165 317,125 -2,755,820 -2,438,695 -50,422,949
166 317,125 -2,773,262 -2,456,137 -50,740,075
167 317,125 -2,790,704 -2,473,579 -51,057,200
168 317,125 -2,808,146 -2,491,021 -51,374,326
169 317,125 -2,825,588 -2,508,462 -51,691,451
170 317,125 -2,843,030 -2,525,904 -52,008,577
171 317,125 -2,860,472 -2,543,346 -52,325,702
172 317,125 -2,877,914 -2,560,788 -52,642,827
173 317,125 -2,895,356 -2,578,230 -52,959,953
174 317,125 -2,912,797 -2,595,672 -53,277,078
175 317,125 -2,930,239 -2,613,114 -53,594,204
176 317,125 -2,947,681 -2,630,556 -53,911,329
177 317,125 -2,965,123 -2,647,998 -54,228,455
178 317,125 -2,982,565 -2,665,440 -54,545,580
179 317,125 -3,000,007 -2,682,881 -54,862,706
180 317,125 -3,017,449 -2,700,323 -55,179,831
181 317,125 -3,034,891 -2,717,765 -55,496,957
182 317,125 -3,052,333 -2,735,207 -55,814,082
183 317,125 -3,069,775 -2,752,649 -56,131,208
184 317,125 -3,087,216 -2,770,091 -56,448,333
185 317,125 -3,104,658 -2,787,533 -56,765,459
186 317,125 -3,122,100 -2,804,975 -57,082,584
187 317,125 -3,139,542 -2,822,417 -57,399,709
188 317,125 -3,156,984 -2,839,859 -57,716,835
189 317,125 -3,174,426 -2,857,300 -58,033,960
190 317,125 -3,191,868 -2,874,742 -58,351,086
191 317,125 -3,209,310 -2,892,184 -58,668,211
192 317,125 -3,226,752 -2,909,626 -58,985,337
193 317,125 -3,244,194 -2,927,068 -59,302,462
194 317,125 -3,261,635 -2,944,510 -59,619,588
195 317,125 -3,279,077 -2,961,952 -59,936,713
196 317,125 -3,296,519 -2,979,394 -60,253,839
197 317,125 -3,313,961 -2,996,836 -60,570,964
198 317,125 -3,331,403 -3,014,278 -60,888,090
199 317,125 -3,348,845 -3,031,719 -61,205,215
200 317,125 -3,366,287 -3,049,161 -61,522,341
201 317,125 -3,383,729 -3,066,603 -61,839,466
202 317,125 -3,401,171 -3,084,045 -62,156,591
203 317,125 -3,418,613 -3,101,487 -62,473,717
204 317,125 -3,436,054 -3,118,929 -62,790,842
205 317,125 -3,453,496 -3,136,371 -63,107,968
206 317,125 -3,470,938 -3,153,813 -63,425,093
207 317,125 -3,488,380 -3,171,255 -63,742,219
208 317,125 -3,505,822 -3,188,697 -64,059,344
209 317,125 -3,523,264 -3,206,138 -64,376,470
210 317,125 -3,540,706 -3,223,580 -64,693,595
211 317,125 -3,558,148 -3,241,022 -65,010,721
212 317,125 -3,575,590 -3,258,464 -65,327,846
213 317,125 -3,593,032 -3,275,906 -65,644,972
214 317,125 -3,610,473 -3,293,348 -65,962,097
215 317,125 -3,627,915 -3,310,790 -66,279,223
216 317,125 -3,645,357 -3,328,232 -66,596,348
217 317,125 -3,662,799 -3,345,674 -66,913,473
218 317,125 -3,680,241 -3,363,116 -67,230,599
219 317,125 -3,697,683 -3,380,557 -67,547,724
220 317,125 -3,715,125 -3,397,999 -67,864,850
221 317,125 -3,732,567 -3,415,441 -68,181,975
222 317,125 -3,750,009 -3,432,883 -68,499,101
223 317,125 -3,767,451 -3,450,325 -68,816,226
224 317,125 -3,784,892 -3,467,767 -69,133,352
225 317,125 -3,802,334 -3,485,209 -69,450,477
226 317,125 -3,819,776 -3,502,651 -69,767,603
227 317,125 -3,837,218 -3,520,093 -70,084,728
228 317,125 -3,854,660 -3,537,535 -70,401,854
229 317,125 -3,872,102 -3,554,976 -70,718,979
230 317,125 -3,889,544 -3,572,418 -71,036,105
231 317,125 -3,906,986 -3,589,860 -71,353,230
232 317,125 -3,924,428 -3,607,302 -71,670,355
233 317,125 -3,941,870 -3,624,744 -71,987,481
234 317,125 -3,959,311 -3,642,186 -72,304,606
235 317,125 -3,976,753 -3,659,628 -72,621,732
236 317,125 -3,994,195 -3,677,070 -72,938,857
237 317,125 -4,011,637 -3,694,512 -73,255,983
238 317,125 -4,029,079 -3,711,954 -73,573,108
239 317,125 -4,046,521 -3,729,395 -73,890,234
240 317,125 -4,063,963 -3,746,837 -74,207,359
241 317,125 -4,081,405 -3,764,279 -74,524,485
242 317,125 -4,098,847 -3,781,721 -74,841,610
243 317,125 -4,116,289 -3,799,163 -75,158,736
244 317,125 -4,133,730 -3,816,605 -75,475,861
245 317,125 -4,151,172 -3,834,047 -75,792,987
246 317,125 -4,168,614 -3,851,489 -76,110,112
247 317,125 -4,186,056 -3,868,931 -76,427,237
248 317,125 -4,203,498 -3,886,373 -76,744,363
249 317,125 -4,220,940 -3,903,814 -77,061,488
250 317,125 -4,238,382 -3,921,256 -77,378,614
251 317,125 -4,255,824 -3,938,698 -77,695,739
252 317,125 -4,273,266 -3,956,140 -78,012,865
253 317,125 -4,290,708 -3,973,582 -78,329,990
254 317,125 -4,308,149 -3,991,024 -78,647,116
255 317,125 -4,325,591 -4,008,466 -78,964,241
256 317,125 -4,343,033 -4,025,908 -79,281,367
257 317,125 -4,360,475 -4,043,350 -79,598,492
258 317,125 -4,377,917 -4,060,792 -79,915,618
259 317,125 -4,395,359 -4,078,234 -80,232,743
260 317,125 -4,412,801 -4,095,675 -80,549,869
261 317,125 -4,430,243 -4,113,117 -80,866,994
262 317,125 -4,447,685 -4,130,559 -81,184,119
263 317,125 -4,465,127 -4,148,001 -81,501,245
264 317,125 -4,482,568 -4,165,443 -81,818,370
265 317,125 -4,500,010 -4,182,885 -82,135,496
266 317,125 -4,517,452 -4,200,327 -82,452,621
267 317,125 -4,534,894 -4,217,769 -82,769,747
268 317,125 -4,552,336 -4,235,211 -83,086,872
269 317,125 -4,569,778 -4,252,653 -83,403,998
270 317,125 -4,587,220 -4,270,094 -83,721,123
271 317,125 -4,604,662 -4,287,536 -84,038,249
272 317,125 -4,622,104 -4,304,978 -84,355,374
273 317,125 -4,639,546 -4,322,420 -84,672,500
274 317,125 -4,656,987 -4,339,862 -84,989,625
275 317,125 -4,674,429 -4,357,304 -85,306,751
276 317,125 -4,691,871 -4,374,746 -85,623,876
277 317,125 -4,709,313 -4,392,188 -85,941,001
278 317,125 -4,726,755 -4,409,630 -86,258,127
279 317,125 -4,744,197 -4,427,072 -86,575,252
280 317,125 -4,761,639 -4,444,513 -86,892,378
281 317,125 -4,779,081 -4,461,955 -87,209,503
Note: this spreadsheet is for educational purpos
E.&O.E.

For more free templates please visit:

http://www.corporatefinanceinstitute.com/finance-templates

Corporate Finance Institute®

educational purposes only.

.com/finance-templates
Period Type Multi
Daily 365
Weekly 52
Monthly 12
Quarterly 4
Semi-Annually 2
Annually 1