Printer friendly Spreadsheet for creating a loan amortization schedule

57,696.83$

9.00%

0.166666667

12

12-Sep-2007

Payment (per period) 29,173.37$

Number of Payments 2

Actual Number of Payments 2

Total Interest Paid 649.90$

Total Interest 1.13%

Total Extra Payments -$

Total Payment 58,346.73$

Payment

No.

Payment

Date Payment Principal Interest Extra Payments

12-Sep-2007

1 12-Oct-2007 29,173.37$ 28,740.64$ 432.73$

2 12-Nov-2007 29,173.36$ 28,956.19$ 217.17$

Loan Calculator

Start Date

Loan DataLoan Amount

Annual Interest Rate

Excel Template by Excely.com

Loan Period in Years

Number of Payments Per Year

Summary

$0

$5,000

$10,000

$15,000

$20,000

$25,000

$30,000

$35,000

12

-Oct-

20

07

Principal Interest

Developed by Excely.com (c) 2007

Payment

No.

Payment

Date Payment Principal Interest Extra Payments

Developed by Excely.com (c) 2007

Payment

No.

Payment

Date Payment Principal Interest Extra Payments

Developed by Excely.com (c) 2007

Payment

No.

Payment

Date Payment Principal Interest Extra Payments

Developed by Excely.com (c) 2007

Payment

No.

Payment

Date Payment Principal Interest Extra Payments

Developed by Excely.com (c) 2007

Balance

57,696.83$

28,956.19$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

Loan Calculator

Developed by Excely.com (c) 2007

Balance

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

Developed by Excely.com (c) 2007

Balance

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

Developed by Excely.com (c) 2007

Balance

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

-$

Developed by Excely.com (c) 2007

Balance

Developed by Excely.com (c) 2007

Printer friendly Spreadsheet for creating a loan amortization schedule

1,110.00 USD

8.00%

0.5

12

12-Sep-2007

Avarage Payment (per period) 189.34 USD

Number of Payments 6

Total Interest Paid 26.05 USD

Total Extra Payments - USD

Total Payment 1,136.06 USD

Payment

No.

Payment

Date Payment

Interest

Rate Principal Interest

Extra

Payments Balance

12-Sep-2007 1,110.00 USD

1 12-Oct-2007 189.35 USD 181.95 USD 7.40 USD 928.05 USD

2 12-Nov-2007 189.34 USD 183.15 USD 6.19 USD 744.90 USD

3 12-Dec-2007 189.34 USD 184.37 USD 4.97 USD 560.53 USD

4 12-Jan-2008 189.35 USD 185.61 USD 3.74 USD 374.92 USD

5 12-Feb-2008 189.34 USD 186.84 USD 2.50 USD 188.08 USD

6 12-Mar-2008 189.34 USD 188.09 USD 1.25 USD 0.01 USD-

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

Loan Calculator

Start Date

Loan DataLoan Amount

Annual Interest Rate

Excel Template by Excely.com

Loan Period in Years

Number of Payments Per Year

Summary

$0

$20

$40

$60

$80

$100

$120

$140

$160

$180

$200

12

-Oct-

20

07

Principal Interest

Developed by Excely.com (c) 2007

Payment

No.

Payment

Date Payment

Interest

Rate Principal Interest

Extra

Payments Balance

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

Developed by Excely.com (c) 2007

Payment

No.

Payment

Date Payment

Interest

Rate Principal Interest

Extra

Payments Balance

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

Developed by Excely.com (c) 2007

Payment

No.

Payment

Date Payment

Interest

Rate Principal Interest

Extra

Payments Balance

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

Developed by Excely.com (c) 2007

Payment

No.

Payment

Date Payment

Interest

Rate Principal Interest

Extra

Payments Balance

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

Developed by Excely.com (c) 2007

Payment

No.

Payment

Date Payment

Interest

Rate Principal Interest

Extra

Payments Balance

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

Developed by Excely.com (c) 2007

Payment

No.

Payment

Date Payment

Interest

Rate Principal Interest

Extra

Payments Balance

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

Developed by Excely.com (c) 2007

Payment

No.

Payment

Date Payment

Interest

Rate Principal Interest

Extra

Payments Balance

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

Developed by Excely.com (c) 2007

Payment

No.

Payment

Date Payment

Interest

Rate Principal Interest

Extra

Payments Balance

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

Developed by Excely.com (c) 2007

Payment

No.

Payment

Date Payment

Interest

Rate Principal Interest

Extra

Payments Balance

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

Developed by Excely.com (c) 2007

Payment

No.

Payment

Date Payment

Interest

Rate Principal Interest

Extra

Payments Balance

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

Developed by Excely.com (c) 2007

Payment

No.

Payment

Date Payment

Interest

Rate Principal Interest

Extra

Payments Balance

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

- USD - USD

Developed by Excely.com (c) 2007

Excel Add-Ins by Excely.com

Web Page:

Web Page:

Web Page:

1. Smart Monte Carlo

Excel add-in that will allow you to clear cells containing only numbers and keep formulas

and calculation logics at the same time. Hotkey: Alt + Del

http://www.excely.com/excel-add-in/smart-monte-carlo/

http://www.excely.com/excel-add-in/smart-goal-seek/

http://www.excely.com/excel-add-in/smartdel/

2. Smart Goal Seek

3. SmartDel

Excel add-in allows you to study all kinds of processes using the Monte Carlo method. 13

functions are available for generating random numbers with a certain distribution.

Excel add-in that extends the capabilities of Excel when you work with the Goal Seek

feature. It also offers the powerful Sensitivity Analysis tool.