Successfully reported this slideshow.
Upcoming SlideShare
×

Balloon Loan Calculator

576 views

Published on

Excel Templates

• Full Name
Comment goes here.

Are you sure you want to Yes No
• Be the first to comment

• Be the first to like this

Balloon Loan Calculator

1. 1. Page 1 of 8 Balloon Payment Loan Calculator © 2005 Vertex42 LLC v. 1.3 VINOD KADDIMANI Inputs Assumptions * Interest compounds monthly Loan Amount 10000 * Payments made at end of month Annual Interest Rate 9.00% * Balloon amount paid a month after the Amortization Period 36 months last regular monthly payment # of Regular Payments 12 months Begin Date 12/1/2005 Summary Monthly Payment 318 FALSE Only Interest Balloon Payment 7012.95 Balloon Payment w/Rounding 7012.86 Total Payments 10828.86 Total Interest Paid 828.86 Amortization Schedule Month Date Payment Interest Principal Balance 12/1/2005 - - - 10000 1 1/1/2006 318.00 75.00 243.00 9,757.00 2 2/1/2006 318.00 73.18 244.82 9,512.18 3 3/1/2006 318.00 71.34 246.66 9,265.52 4 4/1/2006 318.00 69.49 248.51 9,017.01 5 5/1/2006 318.00 67.63 250.37 8,766.64 6 6/1/2006 318.00 65.75 252.25 8,514.39 7 7/1/2006 318.00 63.86 254.14 8,260.25 8 8/1/2006 318.00 61.95 256.05 8,004.20 9 9/1/2006 318.00 60.03 257.97 7,746.23 10 10/1/2006 318.00 58.10 259.90 7,486.33 11 11/1/2006 318.00 56.15 261.85 7,224.48 12 12/1/2006 318.00 54.18 263.82 6,960.66 13 1/1/2007 7,012.86 52.20 6,960.66 0.00 http://www.vertex42.com/ExcelTemplates/balloon-loan-calculator.html © 2005 Vertex42 LLC
2. 2. Page 2 of 8 http://www.vertex42.com/ExcelTemplates/balloon-loan-calculator.html © 2005 Vertex42 LLC
3. 3. Page 3 of 8 http://www.vertex42.com/ExcelTemplates/balloon-loan-calculator.html © 2005 Vertex42 LLC
4. 4. Page 4 of 8 http://www.vertex42.com/ExcelTemplates/balloon-loan-calculator.html © 2005 Vertex42 LLC
5. 5. Page 5 of 8 http://www.vertex42.com/ExcelTemplates/balloon-loan-calculator.html © 2005 Vertex42 LLC
6. 6. Page 6 of 8 http://www.vertex42.com/ExcelTemplates/balloon-loan-calculator.html © 2005 Vertex42 LLC
7. 7. Page 7 of 8 http://www.vertex42.com/ExcelTemplates/balloon-loan-calculator.html © 2005 Vertex42 LLC
8. 8. Page 8 of 8 http://www.vertex42.com/ExcelTemplates/balloon-loan-calculator.html © 2005 Vertex42 LLC