Personal Loan= $19,500 Interest= $3,315.

00 Amount=

Month # Duration Mothly Payment Principal Monthly Interest Balance

1 Year 1,Month 1 $445 $369.35 $75.65 $22,370.00
2 Year 1,Month 2 $445 $369.35 $75.65 $21,925.00
3 Year 1,Month 3 $445 $369.35 $75.65 $21,480.00
4 Year 1,Month 4 $445 $369.35 $75.65 $21,035.00
5 Year 1,Month 5 $445 $369.35 $75.65 $20,590.00
6 Year 1,Month 6 $445 $369.35 $75.65 $20,145.00
7 Year 1,Month 7 $445 $369.35 $75.65 $19,700.00
8 Year 1,Month 8 $445 $369.35 $75.65 $19,255.00
9 Year 1,Month 9 $445 $369.35 $75.65 $18,810.00
10 Year 1,Month 10 $445 $369.35 $75.65 $18,365.00
11 Year 1,Month 11 $445 $369.35 $75.65 $17,920.00
12 Year 1,Month 12 $445 $369.35 $75.65 $17,475.00
13 Year 2,Month 1 $445 $369.35 $75.65 $17,030.00
14 Year 2,Month 2 $445 $369.35 $75.65 $16,585.00
15 Year 2,Month 3 $445 $369.35 $75.65 $16,140.00
16 Year 2,Month 4 $445 $369.35 $75.65 $15,695.00
17 Year 2,Month 5 $445 $369.35 $75.65 $15,250.00
18 Year 2,Month 6 $445 $369.35 $75.65 $14,805.00
19 Year 2,Month 7 $445 $369.35 $75.65 $14,360.00
20 Year 2,Month 8 $445 $369.35 $75.65 $13,915.00
21 Year 2,Month 9 $445 $369.35 $75.65 $13,470.00
22 Year 2,Month 10 $445 $369.35 $75.65 $13,025.00
23 Year 2,Month 11 $445 $369.35 $75.65 $12,580.00
24 Year 2,Month 12 $445 $369.35 $75.65 $12,135.00
25 Year 3,Month 1 $445 $369.35 $75.65 $11,690.00
26 Year 3,Month 2 $445 $369.35 $75.65 $11,245.00
27 Year 3,Month 3 $445 $369.35 $75.65 $10,800.00
28 Year 3,Month 4 $445 $369.35 $75.65 $10,355.00
29 Year 3,Month 5 $445 $369.35 $75.65 $9,910.00
30 Year 3,Month 6 $445 $369.35 $75.65 $9,465.00
31 Year 3,Month 7 $445 $369.35 $75.65 $9,020.00
32 Year 3,Month 8 $445 $369.35 $75.65 $8,575.00
33 Year 3,Month 9 $445 $369.35 $75.65 $8,130.00
34 Year 3,Month 10 $445 $369.35 $75.65 $7,685.00
35 Year 3,Month 11 $445 $369.35 $75.65 $7,240.00
36 Year 3,Month 12 $445 $369.35 $75.65 $6,795.00
37 Year 4,Month 1 $445 $369.35 $75.65 $6,350.00
38 Year 4,Month 2 $445 $369.35 $75.65 $5,905.00
39 Year 4,Month 3 $445 $369.35 $75.65 $5,460.00
40 Year 4,Month 4 $445 $369.35 $75.65 $5,015.00
41 Year 4,Month 5 $445 $369.35 $75.65 $4,570.00
42 Year 4,Month 6 $445 $369.35 $75.65 $4,125.00
43 Year 4,Month 7 $445 $369.35 $75.65 $3,680.00
44 Year 4,Month 8 $445 $369.35 $75.65 $3,235.00
45 Year 4,Month 9 $445 $369.35 $75.65 $2,790.00
46 Year 4,Month 10 $445 $369.35 $75.65 $2,345.00
47 Year 4,Month 11 $445 $369.35 $75.65 $1,900.00
48 Year 4,Month 12 $445 $369.35 $75.65 $1,455.00
49 Year 5,Month 1 $445 $369.35 $75.65 $1,010.00
50 Year 5,Month 2 $445 $369.35 $75.65 $565.00
51 Year 5,Month 3 $445 $369.35 $75.65 $120.00
52 Year 5,Month 4 $120 $99.60 $20.40 $0.00
Total $22,815 $18,936.45 $3,878.55 $0.00
$22,815.00

Datails
Loan = $19,500 Amount
Monthly= $445 1st Year $5,340
Yearly $5,340 2nd Year $5,340
Rate= 17% 3rd Year $5,340
Total Interest = $3,315 4th Year $5,340
Total Amount= $22,815 5th Year $1,455

Amount =Principal + Interest

Monthly Principal= 445x83% = $369.35

Monthly Intrest = 445x17% = $75.65
Total Monthly= $445.00

Total Intrest 19500x17% = 3315

Principal 19500
Amount= 22815
 Yearly Calculations
Principal Interest Ending Balance
$4,432.20 $907.80 $17,475.00
$4,432.20 $907.80 $12,135.00
$4,432.20 $907.80 $6,795.00
$4,432.20 $907.80 $1,455
$1,207.65 $247.35 $0

$21,360

22815
 Personal Loan= $19,500 Interest= $3,315.00

Month # Duration Mothly Payment Principal Monthly Interest

1 Year 1,Month 1 $445 $369.35 $6.30
2 Year 1,Month 2 $445 $369.35 $6.30
3 Year 1,Month 3 $445 $369.35 $6.30
4 Year 1,Month 4 $445 $369.35 $6.30
5 Year 1,Month 5 $445 $369.35 $6.30
6 Year 1,Month 6 $445 $369.35 $6.30
7 Year 1,Month 7 $445 $369.35 $6.30
8 Year 1,Month 8 $445 $369.35 $6.30
9 Year 1,Month 9 $445 $369.35 $6.30
10 Year 1,Month 10 $445 $369.35 $6.30
11 Year 1,Month 11 $445 $369.35 $6.30
12 Year 1,Month 12 $445 $369.35 $6.30
13 Year 2,Month 1 $445 $369.35 $6.30
14 Year 2,Month 2 $445 $369.35 $6.30
15 Year 2,Month 3 $445 $369.35 $6.30
16 Year 2,Month 4 $445 $369.35 $6.30
17 Year 2,Month 5 $445 $369.35 $6.30
18 Year 2,Month 6 $445 $369.35 $6.30
19 Year 2,Month 7 $445 $369.35 $6.30
20 Year 2,Month 8 $445 $369.35 $6.30
21 Year 2,Month 9 $445 $369.35 $6.30
22 Year 2,Month 10 $445 $369.35 $6.30
23 Year 2,Month 11 $445 $369.35 $6.30
24 Year 2,Month 12 $445 $369.35 $6.30
25 Year 3,Month 1 $445 $369.35 $6.30
26 Year 3,Month 2 $445 $369.35 $6.30
27 Year 3,Month 3 $445 $369.35 $6.30
28 Year 3,Month 4 $445 $369.35 $6.30
29 Year 3,Month 5 $445 $369.35 $6.30
30 Year 3,Month 6 $445 $369.35 $6.30
31 Year 3,Month 7 $445 $369.35 $6.30
32 Year 3,Month 8 $445 $369.35 $6.30
33 Year 3,Month 9 $445 $369.35 $6.30
34 Year 3,Month 10 $445 $369.35 $6.30
35 Year 3,Month 11 $445 $369.35 $6.30
36 Year 3,Month 12 $445 $369.35 $6.30
37 Year 4,Month 1 $445 $369.35 $6.30
38 Year 4,Month 2 $445 $369.35 $6.30
39 Year 4,Month 3 $445 $369.35 $6.30
40 Year 4,Month 4 $445 $369.35 $6.30
41 Year 4,Month 5 $445 $369.35 $6.30
42 Year 4,Month 6 $445 $369.35 $6.30
43 Year 4,Month 7 $445 $369.35 $6.30
44 Year 4,Month 8 $445 $369.35 $6.30
45 Year 4,Month 9 $445 $369.35 $6.30
46 Year 4,Month 10 $445 $369.35 $6.30
47 Year 4,Month 11 $445 $369.35 $6.30
48 Year 4,Month 12 $445 $369.35 $6.30
49 Year 5,Month 1 $445 $369.35 $6.30
50 Year 5,Month 2 $445 $369.35 $6.30
51 Year 5,Month 3 $445 $369.35 $6.30
52 Year 5,Month 4 $120 $99.60 $1.70
Total $22,815 $18,936.45 $323.21
Amount= $22,815.00

Balance Datails
$22,370.00 Loan = $19,500
$21,925.00 Monthly= $445
$21,480.00 Yearly $5,340
$21,035.00 Rate= 17%
$20,590.00 Total Interest = $3,315
$20,145.00 Total Amount= $22,815
$19,700.00
$19,255.00
$18,810.00
$18,365.00
$17,920.00
$17,475.00
$17,030.00 Amount =Principal + Interest
$16,585.00
$16,140.00 Monthly Principal= 445x83%
$15,695.00 Monthly Intrest = 445x17%
$15,250.00 Total Monthly=
$14,805.00
$14,360.00 Total Intrest 19500x17%
$13,915.00 Principal
$13,470.00 Amount=
$13,025.00
$12,580.00
$12,135.00
$11,690.00
$11,245.00
$10,800.00
$10,355.00
$9,910.00
$9,465.00
$9,020.00
$8,575.00
$8,130.00
$7,685.00
$7,240.00
$6,795.00
$6,350.00
$5,905.00
$5,460.00
$5,015.00
$4,570.00
$4,125.00
$3,680.00
$3,235.00
$2,790.00
$2,345.00
$1,900.00
$1,455.00
$1,010.00
$565.00
$120.00
$0.00
$0.00
 Yearly Calculations
Amount Principal Interest Ending Balance
1st Year $5,340 $4,432.20 $907.80 $17,475.00
2nd Year $5,340 $4,432.20 $907.80 $12,135.00
3rd Year $5,340 $4,432.20 $907.80 $6,795.00
4th Year $5,340 $4,432.20 $907.80 $1,455
5th Year $1,455 $1,207.65 $247.35 $0

$21,360

ipal + Interest 22815

= $369.35
= $75.65
$445.00

= 3315
19500
22815