Sample Amortization Schedule
Sample Amortization Schedules
Loan Amount: $10,000 | Term of the Loan: 5 years | Interest Rate: 10%
Calculation Results:
Monthly loan payments: $212.47
Total interest paid over the life of the loan: $2,748.23
▲
▲ ▲
Year Loan Balance Yearly Interest Paid Yearly Principal Paid Total Inter est
2001 8,377.32 926.96 1,622.68 926.96
2002 6,584.72 757.05 1,792.60 1,684.01
2003 4,604.42 569.34 1,980.31 2,253.35
2004 2,416.75 361.98 2,187.67 2,615.33
2005 0.00 132.90 2,416.75 2,748.23
Loan Amount: $10,000 | Term of the Loan: 5 years | Interest Ra te: 25%
Calculation Results:
Monthly loan payments: $293.51
Total interest paid over the life of the loan: $7,610.79
Year Loan Balance Yearly Interest Paid Yearly Principal Paid Total Inter est
2001 8,852.19 2,374.35 1,147.81 2,374.35
2002 7,382.16 2,052.12 1,470.04 4,426.47
2003 5,499.44 1,639.44 1,882.72 6,065.91
2004 3,088.18 1,110.90 2,411.26 7,176.81
2005 0.00 433.98 3,088.18 7,610.79
Page 1/3
Free Download
Sample Amortization Schedule PDF
Favor this template? Just fancy it by voting!
(0 Votes)
0.0
Related Forms
