Sample Direct Subsidized Loan Repayment Schedule


Loan Amount: $3,500

Term of the Loan: 5 years

Interest Rate: 4.66%


 

Calculation Results

Monthly Loan Payments: $65.51

Total interest paid over the life of the loan: $430.33

Year Loan Balance Yearly Interest Paid Yearly Principal Paid Total Interest Paid
2014 $2,863.55 $149.62 $636.45 $149.62
2015 $2,196.81 $119.32 $666.75 $268.94
2016 $1,498.32 $87.58 $698.49 $356.52
2017 $766.58 $54.32 $731.74 $410.84
2018 $0.00 $19.49 $766.58 $430.33

 


 

Loan Amount: $10,500

Term of the Loan: 10 years

Interest Rate: 4.66%


 

Calculation Results

Monthly Loan Payments: $109.63

Total interest paid over the life of the loan: $2,655.84

 

Year Loan Balance Yearly Interest Paid Yearly Principal Paid Total Interest Paid
2014 $9,665.84 $471.42 $844.16 $471.42
2015 $8,771.49 $431.23 $884.35 $902.65
2016 $7,845.03 $389.13 $926.45 $1,291.78
2017 $6,874.47 $345.02 $970.56 $1,636.80
2018 $5,857.70 $298.82 $1,016.77 $1,935.62
2019 $4,792.53 $250.41 $1,065.17 $2,186.03
2020 $3,676.65 $199.70 $1,115.89 $2,385.73
2021 $2,507.63 $146.57 $1,169.01 $2,532.30
2022 $1,282.97 $90.92 $1,224.67 $2,623.22
2023 $0.00 $32.61 $1,282.97 $2,655.83