Budget / Loan Payment Breakdown

As promised, I decided to make a budget. I used the example No More Harvard Debt Provided and catered it to my own lifestyle.

I just had a holy shit, aha moment. I’m basically shelling out every dollar of my take-home pay and putting it toward my bills. I need to change something stat. Time to reflect and figure out where I really want to spend money and which areas I can cut back.

Debt Free 32 Budget

Debt Free 32 Budget

Payment Summary

Event Amount Term Period
Loan $37,665.00 1
Payment $1,000.00 40 Monthly
Payment $497.66 1

Payment Schedule

Event Loan Payment Interest Principal Balance
Loan 1 $37,665.00 $0.00 $0.00 $37,665.00
Payment 1 $1,000.00 $133.40 $866.60 $36,798.40
Payment 2 $1,000.00 $130.33 $869.67 $35,928.73
Payment 3 $1,000.00 $127.25 $872.75 $35,055.98
Payment 4 $1,000.00 $124.16 $875.84 $34,180.14
Payment 5 $1,000.00 $121.05 $878.95 $33,301.19
Payment 6 $1,000.00 $117.94 $882.06 $32,419.13
Payment 7 $1,000.00 $114.82 $885.18 $31,533.95
Payment 8 $1,000.00 $111.68 $888.32 $30,645.63
Payment 9 $1,000.00 $108.54 $891.46 $29,754.17
Payment 10 $1,000.00 $105.38 $894.62 $28,859.55
Payment 11 $1,000.00 $102.21 $897.79 $27,961.76
Payment 12 $1,000.00 $99.03 $900.97 $27,060.79
Payment 13 $1,000.00 $95.84 $904.16 $26,156.63
Payment 14 $1,000.00 $92.64 $907.36 $25,249.27
Payment 15 $1,000.00 $89.42 $910.58 $24,338.69
Payment 16 $1,000.00 $86.20 $913.80 $23,424.89
Payment 17 $1,000.00 $82.96 $917.04 $22,507.85
Payment 18 $1,000.00 $79.72 $920.28 $21,587.57
Payment 19 $1,000.00 $76.46 $923.54 $20,664.03
Payment 20 $1,000.00 $73.19 $926.81 $19,737.22
Payment 21 $1,000.00 $69.90 $930.10 $18,807.12
Payment 22 $1,000.00 $66.61 $933.39 $17,873.73
Payment 23 $1,000.00 $63.30 $936.70 $16,937.03
Payment 24 $1,000.00 $59.99 $940.01 $15,997.02
Payment 25 $1,000.00 $56.66 $943.34 $15,053.68
Payment 26 $1,000.00 $53.32 $946.68 $14,107.00
Payment 27 $1,000.00 $49.96 $950.04 $13,156.96
Payment 28 $1,000.00 $46.60 $953.40 $12,203.56
Payment 29 $1,000.00 $43.22 $956.78 $11,246.78
Payment 30 $1,000.00 $39.83 $960.17 $10,286.61
Payment 31 $1,000.00 $36.43 $963.57 $9,323.04
Payment 32 $1,000.00 $33.02 $966.98 $8,356.06
Payment 33 $1,000.00 $29.59 $970.41 $7,385.65
Payment 34 $1,000.00 $26.16 $973.84 $6,411.81
Payment 35 $1,000.00 $22.71 $977.29 $5,434.52
Payment 36 $1,000.00 $19.25 $980.75 $4,453.77
Payment 37 $1,000.00 $15.77 $984.23 $3,469.54
Payment 38 $1,000.00 $12.29 $987.71 $2,481.83
Payment 39 $1,000.00 $8.79 $991.21 $1,490.62
Payment 40 $1,000.00 $5.28 $994.72 $495.90
Payment 41 $497.66 $1.76 $495.90 $0.00
Grand Total $37,665.00 $40,497.66 $2,832.66 $37,665.00 $0.00
This amortization schedule is powered by: copyrightTimeValue Software
Advertisements

One thought on “Budget / Loan Payment Breakdown

Leave a Reply

Fill in your details below or click an icon to log in:

WordPress.com Logo

You are commenting using your WordPress.com account. Log Out / Change )

Twitter picture

You are commenting using your Twitter account. Log Out / Change )

Facebook photo

You are commenting using your Facebook account. Log Out / Change )

Google+ photo

You are commenting using your Google+ account. Log Out / Change )

Connecting to %s