Fillable Printable Sample Amortization Schedule
Fillable Printable Sample Amortization Schedule
Sample Amortization Schedule
Sample Amortization Schedules
Loan Amount: $10,000 | Term of the Loan: 5 years | Interest Ra te: 10%
Calculation Results:
Monthly loan payments: $212.47
Total interest paid over the life of the loan: $2,748.23
▲
▲ ▲
Year Loan Balance Yearly Inter est Paid Yearly Principal Paid Total Interest
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 Inter est Paid Yearly Principal Paid Total Interest
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
Sample Amortization Schedules
Loan Amount: $12,000 | Term of the Loan: 5 years | Interest Ra te: 10%
Calculation Results:
Monthly loan payments: $254.96
Total interest paid over the life of the loan: $3,297.87
▲
▲ ▲
Year Loan Balance Yearly Inter est Paid Yearly Principal Paid Total Interest
2001 10,052.78 1,112.36 1,947.22 1,112.36
2002 7,901.67 908.46 2,151.12 2,020.82
2003 5,525.30 683.21 2,376.37 2,704.02
2004 2,900.10 434.37 2,625.20 3,138.39
2005 0.00 159.48 2,900.10 3,297.87
Loan Amount: $12,000 | Term of the Loan: 5 years | Interest Ra te: 25%
Calculation Results:
Monthly loan payments: $352.22
Total interest paid over the life of the loan: $9,132.95
Year Loan Balance Yearly Inter est Paid Yearly Principal Paid Total Interest
2001 10,622.63 2,849.22 1,377.37 2,849.22
2002 8,858.59 2,462.55 1,764.04 5,311.77
2003 6,599.32 1,967.33 2,259.26 7,279.09
2004 3,705.81 1,333.08 2,893.51 8,612.17
2005 0.00 520.78 3,705.81 9,132.95
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 Inter est Paid Yearly Principal Paid Total Interest
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 Inter est Paid Yearly Principal Paid Total Interest
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
