Sample Amortization Schedule

Sample Amortization Schedules
Loan Amount: $15,000 | Term of the Loan: 5 years | Interest Ra te: 10%
Calculation Results:
Monthly loan payments: $318.71
Total interest paid over the life of the loan: $4.122.34
Year Loan Balance Yearly Interest Paid Yearly Principal Paid Total Inter est
2001 12,565.98 1,390.45 2,434.02 1,390.45
2002 9,877.08 1,135.57 2,688.90 2,526.02
2003 6,906.62 854.01 2,970.46 3,380.03
2004 3,625.12 542.96 3,281.50 3,922.99
2005 0.00 199.35 3,625.12 4,122.34
Loan Amount: $15,000 | Term of the Loan: 5 years | Interest Ra te: 25%
Calculation Results:
Monthly loan payments: $440.27
Total interest paid over the life of the loan: $11,416.19
Year Loan Balance Yearly Interest Paid Yearly Principal Paid Total Inter est
2001 13,278.29 3,561.52 1,721.71 3,561.52
2002 11,073.23 3,078.19 2,205.05 6,639.71
2003 8,249.15 2,459.16 2,824.08 9,098.87
2004 4,632.26 1,666.35 3,616.89 10,765.22
2005 0.00 650.97 4,632.26 11,416.19
Page 3/3
Free Download

Sample Amortization Schedule PDF

Favor this template? Just fancy it by voting!
  •  
  •  
  •  
  •  
  •  
(0 Votes)
0.0
Related Forms
  •  
  •  
  •  
  •  
  •  
2 Page(s) | 1275 Views | 5 Downloads
  •  
  •  
  •  
  •  
  •  
4 Page(s) | 1286 Views | 13 Downloads
  •  
  •  
  •  
  •  
  •  
1 Page(s) | 609 Views | 7 Downloads
  •  
  •  
  •  
  •  
  •  
15 Page(s) | 3447 Views | 2 Downloads
  •  
  •  
  •  
  •  
  •  
10 Page(s) | 3362 Views | 20 Downloads