Loan repayment schedule
Sheets: 3A month-by-month schedule for up to 30 years: payment, interest, principal and balance. A prepayment goes on the row of any month, and you choose what it shortens — the term or the payment. It follows the same rules as the site's mortgage calculator and matches it to the kopeck.
What is inside
- Schedule
- The loan terms, the totals and a schedule of up to 360 months. A “Paid” mark shows the debt left after the payments made.
- No prepayments
- The same loan with no prepayments: the difference from the schedule is the interest saved.
- By year
- Interest, principal and balance by calendar year. Interest per year is the figure a mortgage-interest deduction is claimed on.
Formulas
ROUND at every step, the way a bank computes; EDATE for payment dates; SUMIFS for the totals by year.