Professional Documents
Culture Documents
$140,000
Inputs $120,000
Cumulative Principal
Loan Amount $ 125,000 $100,000 Cumulative Interest
Annual Interest Rate 7.00% $80,000
Term of Loan in Years 15
$60,000
Summary
$40,000
Cumulative Cumulative
Month Payment Interest Principal Balance Year Interest Principal Balance
$125,000.00 $125,000.00
1 1,123.54 729.17 394.37 124,605.63 1 8,595.18 4,887.25 120,112.75
2 1,123.54 726.87 396.67 124,208.96 2 16,837.05 10,127.79 114,872.21
3 1,123.54 724.55 398.98 123,809.98 3 24,700.09 15,747.18 109,252.82
4 1,123.54 722.22 401.31 123,408.67 4 32,156.90 21,772.79 103,227.21
5 1,123.54 719.88 403.65 123,005.02 5 39,178.12 28,234.00 96,766.00
6 1,123.54 717.53 406.01 122,599.01 6 45,732.26 35,162.28 89,837.72
7 1,123.54 715.16 408.37 122,190.64 7 51,785.55 42,591.41 82,408.59
8 1,123.54 712.78 410.76 121,779.88 8 57,301.79 50,557.60 74,442.40
9 1,123.54 710.38 413.15 121,366.73 9 62,242.16 59,099.66 65,900.34
10 1,123.54 707.97 415.56 120,951.16 10 66,565.01 68,259.23 56,740.77
11 1,123.54 705.55 417.99 120,533.18 11 70,225.73 78,080.94 46,919.06
12 1,123.54 703.11 420.43 120,112.75 12 73,176.43 88,612.66 36,387.34
13 1,123.54 700.66 422.88 119,689.87 13 75,365.79 99,905.73 25,094.27
14 1,123.54 698.19 425.34 119,264.53 14 76,738.77 112,015.17 12,984.83
15 1,123.54 695.71 427.83 118,836.71 15 77,236.36 125,000.00 0.00
16 1,123.54 693.21 430.32 118,406.38
17 1,123.54 690.70 432.83 117,973.55
18 1,123.54 688.18 435.36 117,538.20
19 1,123.54 685.64 437.90 117,100.30
20 1,123.54 683.09 440.45 116,659.85
21 1,123.54 680.52 443.02 116,216.83
22 1,123.54 677.93 445.60 115,771.23
23 1,123.54 675.33 448.20 115,323.02
24 1,123.54 672.72 450.82 114,872.21
25 1,123.54 670.09 453.45 114,418.76
26 1,123.54 667.44 456.09 113,962.67
27 1,123.54 664.78 458.75 113,503.91
28 1,123.54 662.11 461.43 113,042.48
29 1,123.54 659.41 464.12 112,578.36
30 1,123.54 656.71 466.83 112,111.53
31 1,123.54 653.98 469.55 111,641.98
32 1,123.54 651.24 472.29 111,169.69
33 1,123.54 648.49 475.05 110,694.65
34 1,123.54 645.72 477.82 110,216.83
35 1,123.54 642.93 480.60 109,736.23
36 1,123.54 640.13 483.41 109,252.82
37 1,123.54 637.31 486.23 108,766.59
https://www.vertex42.com/ExcelArticles/amortization-formulas.html Page 1 of 10
Cumulative Cumulative
Month Payment Interest Principal Balance Year Interest Principal Balance
38 1,123.54 634.47 489.06 108,277.53
39 1,123.54 631.62 491.92 107,785.61
40 1,123.54 628.75 494.79 107,290.83
41 1,123.54 625.86 497.67 106,793.15
42 1,123.54 622.96 500.58 106,292.58
43 1,123.54 620.04 503.50 105,789.08
44 1,123.54 617.10 506.43 105,282.65
45 1,123.54 614.15 509.39 104,773.26
46 1,123.54 611.18 512.36 104,260.91
47 1,123.54 608.19 515.35 103,745.56
48 1,123.54 605.18 518.35 103,227.21
49 1,123.54 602.16 521.38 102,705.83
50 1,123.54 599.12 524.42 102,181.41
51 1,123.54 596.06 527.48 101,653.94
52 1,123.54 592.98 530.55 101,123.38
53 1,123.54 589.89 533.65 100,589.73
54 1,123.54 586.77 536.76 100,052.97
55 1,123.54 583.64 539.89 99,513.08
56 1,123.54 580.49 543.04 98,970.03
57 1,123.54 577.33 546.21 98,423.82
58 1,123.54 574.14 549.40 97,874.43
59 1,123.54 570.93 552.60 97,321.83
60 1,123.54 567.71 555.82 96,766.00
61 1,123.54 564.47 559.07 96,206.94
62 1,123.54 561.21 562.33 95,644.61
63 1,123.54 557.93 565.61 95,079.00
64 1,123.54 554.63 568.91 94,510.09
65 1,123.54 551.31 572.23 93,937.86
66 1,123.54 547.97 575.56 93,362.30
67 1,123.54 544.61 578.92 92,783.38
68 1,123.54 541.24 582.30 92,201.08
69 1,123.54 537.84 585.70 91,615.38
70 1,123.54 534.42 589.11 91,026.27
71 1,123.54 530.99 592.55 90,433.72
72 1,123.54 527.53 596.01 89,837.72
73 1,123.54 524.05 599.48 89,238.24
74 1,123.54 520.56 602.98 88,635.26
75 1,123.54 517.04 606.50 88,028.76
76 1,123.54 513.50 610.03 87,418.73
77 1,123.54 509.94 613.59 86,805.13
78 1,123.54 506.36 617.17 86,187.96
79 1,123.54 502.76 620.77 85,567.19
80 1,123.54 499.14 624.39 84,942.80
81 1,123.54 495.50 628.04 84,314.76
82 1,123.54 491.84 631.70 83,683.06
83 1,123.54 488.15 635.38 83,047.68
84 1,123.54 484.44 639.09 82,408.59
85 1,123.54 480.72 642.82 81,765.77
86 1,123.54 476.97 646.57 81,119.20
87 1,123.54 473.20 650.34 80,468.86
88 1,123.54 469.40 654.13 79,814.72
89 1,123.54 465.59 657.95 79,156.78
90 1,123.54 461.75 661.79 78,494.99
91 1,123.54 457.89 665.65 77,829.34
92 1,123.54 454.00 669.53 77,159.81
93 1,123.54 450.10 673.44 76,486.37
94 1,123.54 446.17 677.36 75,809.01
https://www.vertex42.com/ExcelArticles/amortization-formulas.html Page 2 of 10
Cumulative Cumulative
Month Payment Interest Principal Balance Year Interest Principal Balance
95 1,123.54 442.22 681.32 75,127.69
96 1,123.54 438.24 685.29 74,442.40
97 1,123.54 434.25 689.29 73,753.11
98 1,123.54 430.23 693.31 73,059.80
99 1,123.54 426.18 697.35 72,362.45
100 1,123.54 422.11 701.42 71,661.03
101 1,123.54 418.02 705.51 70,955.52
102 1,123.54 413.91 709.63 70,245.89
103 1,123.54 409.77 713.77 69,532.12
104 1,123.54 405.60 717.93 68,814.19
105 1,123.54 401.42 722.12 68,092.07
106 1,123.54 397.20 726.33 67,365.74
107 1,123.54 392.97 730.57 66,635.17
108 1,123.54 388.71 734.83 65,900.34
109 1,123.54 384.42 739.12 65,161.22
110 1,123.54 380.11 743.43 64,417.80
111 1,123.54 375.77 747.76 63,670.03
112 1,123.54 371.41 752.13 62,917.90
113 1,123.54 367.02 756.51 62,161.39
114 1,123.54 362.61 760.93 61,400.46
115 1,123.54 358.17 765.37 60,635.10
116 1,123.54 353.70 769.83 59,865.27
117 1,123.54 349.21 774.32 59,090.95
118 1,123.54 344.70 778.84 58,312.11
119 1,123.54 340.15 783.38 57,528.73
120 1,123.54 335.58 787.95 56,740.77
121 1,123.54 330.99 792.55 55,948.23
122 1,123.54 326.36 797.17 55,151.06
123 1,123.54 321.71 801.82 54,349.24
124 1,123.54 317.04 806.50 53,542.74
125 1,123.54 312.33 811.20 52,731.53
126 1,123.54 307.60 815.93 51,915.60
127 1,123.54 302.84 820.69 51,094.91
128 1,123.54 298.05 825.48 50,269.42
129 1,123.54 293.24 830.30 49,439.13
130 1,123.54 288.39 835.14 48,603.99
131 1,123.54 283.52 840.01 47,763.97
132 1,123.54 278.62 844.91 46,919.06
133 1,123.54 273.69 849.84 46,069.22
134 1,123.54 268.74 854.80 45,214.42
135 1,123.54 263.75 859.78 44,354.64
136 1,123.54 258.74 864.80 43,489.84
137 1,123.54 253.69 869.84 42,619.99
138 1,123.54 248.62 874.92 41,745.08
139 1,123.54 243.51 880.02 40,865.05
140 1,123.54 238.38 885.16 39,979.90
141 1,123.54 233.22 890.32 39,089.58
142 1,123.54 228.02 895.51 38,194.06
143 1,123.54 222.80 900.74 37,293.33
144 1,123.54 217.54 905.99 36,387.34
145 1,123.54 212.26 911.28 35,476.06
146 1,123.54 206.94 916.59 34,559.47
147 1,123.54 201.60 921.94 33,637.53
148 1,123.54 196.22 927.32 32,710.21
149 1,123.54 190.81 932.73 31,777.49
150 1,123.54 185.37 938.17 30,839.32
151 1,123.54 179.90 943.64 29,895.68
https://www.vertex42.com/ExcelArticles/amortization-formulas.html Page 3 of 10
Cumulative Cumulative
Month Payment Interest Principal Balance Year Interest Principal Balance
152 1,123.54 174.39 949.14 28,946.54
153 1,123.54 168.85 954.68 27,991.86
154 1,123.54 163.29 960.25 27,031.61
155 1,123.54 157.68 965.85 26,065.76
156 1,123.54 152.05 971.49 25,094.27
157 1,123.54 146.38 977.15 24,117.12
158 1,123.54 140.68 982.85 23,134.27
159 1,123.54 134.95 988.59 22,145.68
160 1,123.54 129.18 994.35 21,151.33
161 1,123.54 123.38 1,000.15 20,151.18
162 1,123.54 117.55 1,005.99 19,145.19
163 1,123.54 111.68 1,011.86 18,133.34
164 1,123.54 105.78 1,017.76 17,115.58
165 1,123.54 99.84 1,023.69 16,091.89
166 1,123.54 93.87 1,029.67 15,062.22
167 1,123.54 87.86 1,035.67 14,026.55
168 1,123.54 81.82 1,041.71 12,984.83
169 1,123.54 75.74 1,047.79 11,937.04
170 1,123.54 69.63 1,053.90 10,883.14
171 1,123.54 63.48 1,060.05 9,823.09
172 1,123.54 57.30 1,066.23 8,756.86
173 1,123.54 51.08 1,072.45 7,684.40
174 1,123.54 44.83 1,078.71 6,605.69
175 1,123.54 38.53 1,085.00 5,520.69
176 1,123.54 32.20 1,091.33 4,429.36
177 1,123.54 25.84 1,097.70 3,331.66
178 1,123.54 19.43 1,104.10 2,227.56
179 1,123.54 12.99 1,110.54 1,117.02
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
https://www.vertex42.com/ExcelArticles/amortization-formulas.html Page 4 of 10
Cumulative Cumulative
Month Payment Interest Principal Balance Year Interest Principal Balance
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
https://www.vertex42.com/ExcelArticles/amortization-formulas.html Page 5 of 10
Cumulative Cumulative
Month Payment Interest Principal Balance Year Interest Principal Balance
266
267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
https://www.vertex42.com/ExcelArticles/amortization-formulas.html Page 6 of 10
Cumulative Cumulative
Month Payment Interest Principal Balance Year Interest Principal Balance
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
354
355
356
357
358
359
360
https://www.vertex42.com/ExcelArticles/amortization-formulas.html Page 7 of 10
HELP
https://www.vertex42.com/ExcelArticles/amortization-formulas.html © 2005-2018 Vertex42 LLC
Formula Help
PMT(r,N,L)
NPER(r,p,L)
CUMIPMT(r,N,L,1,n,0)
CUMPRINC(r,N,L,1,n,0)
NewBalance = L(1-((1+r)^n-1)/((1+r)^N-1)
Additional Help
The link at the top of this worksheet will take you to the web page on vertex42.com that
talks about this template.
REFERENCES
By Vertex42.com
https://www.vertex42.com/ExcelArticles/amortization-formulas.html
Please review the following license agreement to learn how you may or may not
use this template. Thank you.
License Agreement
https://www.vertex42.com/licensing/EULA_personaluse.html