Scribd
Upload
47 views

CFP Template

This document outlines the details of a 15-year loan for $1,700,000 at 7.5% interest. It lists the monthly payment amount of $15,759.21 over 180 payments. It provides a full amortization schedule showing the principal balance decreasing with each monthly payment until the loan is paid off after 15 years.

Uploaded by

Alapati Sridhar Nag
Copyright
© Attribution Non-Commercial (BY-NC)
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLS, PDF, TXT or read online on Scribd
47 views

CFP Template

This document outlines the details of a 15-year loan for $1,700,000 at 7.5% interest. It lists the monthly payment amount of $15,759.21 over 180 payments. It provides a full amortization schedule showing the principal balance decreasing with each monthly payment until the loan is paid off after 15 years.

Uploaded by

Alapati Sridhar Nag
Copyright
© Attribution Non-Commercial (BY-NC)
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLS, PDF, TXT or read online on Scribd
You are on page 1/ 26

LOAN INFORMATION

Loan Amount
1700000
Date
11/1/2004
Interest rate
7.50%
Payment Frequency
Monthly
Tenure (in years)
15
No. of Payments
180
EMI
15,759.21

Period

Due dates
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33

EMI
12/1/2004
1/1/2005
2/1/2005
3/1/2005
4/1/2005
5/1/2005
6/1/2005
7/1/2005
8/1/2005
9/1/2005
10/1/2005
11/1/2005
12/1/2005
1/1/2006
2/1/2006
3/1/2006
4/1/2006
5/1/2006
6/1/2006
7/1/2006
8/1/2006
9/1/2006
10/1/2006
11/1/2006
12/1/2006
1/1/2007
2/1/2007
3/1/2007
4/1/2007
5/1/2007
6/1/2007
7/1/2007
8/1/2007

Interest
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21

10,625.00
10,592.91
10,560.62
10,528.13
10,495.44
10,462.54
10,429.43
10,396.12
10,362.60
10,328.87
10,294.93
10,260.78
10,226.42
10,191.84
10,157.04
10,122.03
10,086.80
10,051.34
10,015.67
9,979.77
9,943.65
9,907.30
9,870.73
9,833.93
9,796.89
9,759.63
9,722.13
9,684.40
9,646.43
9,608.23
9,569.78
9,531.10
9,492.17

34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78

9/1/2007
10/1/2007
11/1/2007
12/1/2007
1/1/2008
2/1/2008
3/1/2008
4/1/2008
5/1/2008
6/1/2008
7/1/2008
8/1/2008
9/1/2008
10/1/2008
11/1/2008
12/1/2008
1/1/2009
2/1/2009
3/1/2009
4/1/2009
5/1/2009
6/1/2009
7/1/2009
8/1/2009
9/1/2009
10/1/2009
11/1/2009
12/1/2009
1/1/2010
2/1/2010
3/1/2010
4/1/2010
5/1/2010
6/1/2010
7/1/2010
8/1/2010
9/1/2010
10/1/2010
11/1/2010
12/1/2010
1/1/2011
2/1/2011
3/1/2011
4/1/2011
5/1/2011

15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21

9,453.00
9,413.59
9,373.93
9,334.02
9,293.87
9,253.46
9,212.80
9,171.88
9,130.71
9,089.28
9,047.59
9,005.65
8,963.44
8,920.96
8,878.22
8,835.22
8,791.94
8,748.40
8,704.58
8,660.49
8,616.12
8,571.48
8,526.55
8,481.35
8,435.86
8,390.09
8,344.04
8,297.69
8,251.06
8,204.13
8,156.91
8,109.40
8,061.59
8,013.48
7,965.06
7,916.35
7,867.33
7,818.01
7,768.38
7,718.43
7,668.18
7,617.61
7,566.73
7,515.52
7,464.00

79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123

6/1/2011
7/1/2011
8/1/2011
9/1/2011
10/1/2011
11/1/2011
12/1/2011
1/1/2012
2/1/2012
3/1/2012
4/1/2012
5/1/2012
6/1/2012
7/1/2012
8/1/2012
9/1/2012
10/1/2012
11/1/2012
12/1/2012
1/1/2013
2/1/2013
3/1/2013
4/1/2013
5/1/2013
6/1/2013
7/1/2013
8/1/2013
9/1/2013
10/1/2013
11/1/2013
12/1/2013
1/1/2014
2/1/2014
3/1/2014
4/1/2014
5/1/2014
6/1/2014
7/1/2014
8/1/2014
9/1/2014
10/1/2014
11/1/2014

15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21
15,759.21

7,412.15
7,359.99
7,307.49
7,254.67
7,201.51
7,148.03
7,094.21
7,040.05
6,985.56
6,930.72
6,875.54
6,820.02
6,764.15
6,707.93
6,651.36
6,594.44
6,537.16
6,479.52
6,421.52
6,363.16
6,304.44
6,245.34
6,185.88
6,126.05
6,065.84
6,005.26
5,944.29
5,882.95
5,821.23
5,759.11
5,696.61
5,633.72
5,570.44
5,506.76
5,442.68
5,378.20
5,313.32
5,248.03
5,182.34
5,116.23
5,049.71
4,982.78

124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168

169
170
171
172
173
174
175
176
177
178
179
180

Principal
5,134.21
5,166.30
5,198.59
5,231.08
5,263.77
5,296.67
5,329.78
5,363.09
5,396.61
5,430.34
5,464.28
5,498.43
5,532.79
5,567.37
5,602.17
5,637.18
5,672.41
5,707.87
5,743.54
5,779.44
5,815.56
5,851.91
5,888.48
5,925.28
5,962.32
5,999.58
6,037.08
6,074.81
6,112.78
6,150.98
6,189.43
6,228.11
6,267.04

Balance outstanding
1700000
1,694,865.79
1,689,699.49
1,684,500.90
1,679,269.82
1,674,006.05
1,668,709.38
1,663,379.60
1,658,016.51
1,652,619.91
1,647,189.57
1,641,725.30
1,636,226.87
1,630,694.08
1,625,126.70
1,619,524.54
1,613,887.35
1,608,214.94
1,602,507.07
1,596,763.53
1,590,984.09
1,585,168.53
1,579,316.63
1,573,428.15
1,567,502.86
1,561,540.54
1,555,540.96
1,549,503.88
1,543,429.07
1,537,316.29
1,531,165.31
1,524,975.88
1,518,747.77
1,512,480.74

6,306.21
6,345.62
6,385.28
6,425.19
6,465.34
6,505.75
6,546.41
6,587.33
6,628.50
6,669.93
6,711.62
6,753.56
6,795.77
6,838.25
6,880.99
6,923.99
6,967.27
7,010.81
7,054.63
7,098.72
7,143.09
7,187.73
7,232.66
7,277.86
7,323.35
7,369.12
7,415.17
7,461.52
7,508.15
7,555.08
7,602.30
7,649.81
7,697.62
7,745.73
7,794.15
7,842.86
7,891.88
7,941.20
7,990.83
8,040.78
8,091.03
8,141.60
8,192.48
8,243.69
8,295.21

1,506,174.53
1,499,828.91
1,493,443.63
1,487,018.45
1,480,553.10
1,474,047.35
1,467,500.93
1,460,913.60
1,454,285.10
1,447,615.18
1,440,903.56
1,434,150.00
1,427,354.22
1,420,515.98
1,413,634.99
1,406,711.00
1,399,743.74
1,392,732.92
1,385,678.29
1,378,579.57
1,371,436.49
1,364,248.75
1,357,016.10
1,349,738.24
1,342,414.89
1,335,045.78
1,327,630.60
1,320,169.08
1,312,660.93
1,305,105.85
1,297,503.55
1,289,853.74
1,282,156.11
1,274,410.38
1,266,616.23
1,258,773.38
1,250,881.50
1,242,940.30
1,234,949.47
1,226,908.69
1,218,817.66
1,210,676.06
1,202,483.57
1,194,239.89
1,185,944.68

8,347.06
8,399.22
8,451.72
8,504.54
8,557.70
8,611.18
8,665.00
8,719.16
8,773.65
8,828.49
8,883.67
8,939.19
8,995.06
9,051.28
9,107.85
9,164.77
9,222.05
9,279.69
9,337.69
9,396.05
9,454.77
9,513.87
9,573.33
9,633.16
9,693.37
9,753.95
9,814.92
9,876.26
9,937.98
10,000.10
10,062.60
10,125.49
10,188.77
10,252.45
10,316.53
10,381.01
10,445.89
10,511.18
10,576.87
10,642.98
10,709.50
10,776.43

1,177,597.62
1,169,198.40
1,160,746.67
1,152,242.13
1,143,684.43
1,135,073.25
1,126,408.25
1,117,689.09
1,108,915.44
1,100,086.95
1,091,203.28
1,082,264.09
1,073,269.03
1,064,217.76
1,055,109.91
1,045,945.13
1,036,723.08
1,027,443.39
1,018,105.70
1,008,709.65
999,254.88
989,741.01
980,167.68
970,534.52
960,841.15
951,087.20
941,272.28
931,396.02
921,458.04
911,457.94
901,395.34
891,269.85
881,081.08
870,828.63
860,512.09
850,131.08
839,685.19
829,174.02
818,597.14
807,954.17
797,244.67
786,468.24

You might also like