Scribd Logo
Upload

Welcome to Scribd!

  • 9 views

    Loan 20amortization 20schedule-2

    Uploaded by

    api-347780793
    This document shows the payment schedule for a 30-year fixed-rate mortgage with a principal of $3,000,000 over 60 monthly payments. Each month the borrower makes a payment of $53,906 which is applied first to interest and then to principal, reducing the balance each period. By the final payment, the entire principal has been paid off along with $234,364 in total interest charges over the life of the loan.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content

    You might also like

    Loan 20amortization 20schedule-2

    Uploaded by

    api-347780793
    9 views1 page
    This document shows the payment schedule for a 30-year fixed-rate mortgage with a principal of $3,000,000 over 60 monthly payments. Each month the borrower makes a payment of $53,906 which is applied first to interest and then to principal, reducing the balance each period. By the final payment, the entire principal has been paid off along with $234,364 in total interest charges over the life of the loan.

    Original Description:

    Original Title

    loan 20amortization 20schedule-2

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document shows the payment schedule for a 30-year fixed-rate mortgage with a principal of $3,000,000 over 60 monthly payments. Each month the borrower makes a payment of $53,906 which is applied first to interest and then to principal, reducing the balance each period. By the final payment, the entire principal has been paid off along with $234,364 in total interest charges over the life of the loan.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    9 views1 page

    Loan 20amortization 20schedule-2

    Uploaded by

    api-347780793
    This document shows the payment schedule for a 30-year fixed-rate mortgage with a principal of $3,000,000 over 60 monthly payments. Each month the borrower makes a payment of $53,906 which is applied first to interest and then to principal, reducing the balance each period. By the final payment, the entire principal has been paid off along with $234,364 in total interest charges over the life of the loan.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    of 1

    Pmt. No.

    Payment Interest Principal Balance


    1 $53,906.07 $7,500.00 $46,406.07 $2,953,593.93
    2 53,906.07 7,383.98 46,522.09 2,907,071.84
    3 53,906.07 7,267.68 46,638.39 2,860,433.44
    4 53,906.07 7,151.08 46,754.99 2,813,678.45
    5 53,906.07 7,034.20 46,871.87 2,766,806.58
    Scroll 6 53,906.07 6,917.02 46,989.05 2,719,817.53
    7 53,906.07 6,799.54 47,106.53 2,672,711.00
    8 53,906.07 6,681.78 47,224.29 2,625,486.70
    9 53,906.07 6,563.72 47,342.35 2,578,144.35
    10 53,906.07 6,445.36 47,460.71 2,530,683.64
    11 53,906.07 6,326.71 47,579.36 2,483,104.28
    12 53,906.07 6,207.76 47,698.31 2,435,405.97
    13 53,906.07 6,088.51 47,817.56 2,387,588.40
    14 53,906.07 5,968.97 47,937.10 2,339,651.30
    15 53,906.07 5,849.13 48,056.94 2,291,594.36
    16 53,906.07 5,728.99 48,177.08 2,243,417.28
    17 53,906.07 5,608.54 48,297.53 2,195,119.75
    18 53,906.07 5,487.80 48,418.27 2,146,701.47
    19 53,906.07 5,366.75 48,539.32 2,098,162.15
    20 53,906.07 5,245.41 48,660.66 2,049,501.49
    21 53,906.07 5,123.75 48,782.32 2,000,719.17
    22 53,906.07 5,001.80 48,904.27 1,951,814.90
    23 53,906.07 4,879.54 49,026.53 1,902,788.36
    24 53,906.07 4,756.97 49,149.10 1,853,639.26
    25 53,906.07 4,634.10 49,271.97 1,804,367.29
    26 53,906.07 4,510.92 49,395.15 1,754,972.14
    27 53,906.07 4,387.43 49,518.64 1,705,453.50
    28 53,906.07 4,263.63 49,642.44 1,655,811.05
    29 53,906.07 4,139.53 49,766.54 1,606,044.51
    30 53,906.07 4,015.11 49,890.96 1,556,153.55
    31 53,906.07 3,890.38 50,015.69 1,506,137.86
    32 53,906.07 3,765.34 50,140.73 1,455,997.13
    33 53,906.07 3,639.99 50,266.08 1,405,731.04
    34 53,906.07 3,514.33 50,391.74 1,355,339.30
    35 53,906.07 3,388.35 50,517.72 1,304,821.58
    36 53,906.07 3,262.05 50,644.02 1,254,177.56
    37 53,906.07 3,135.44 50,770.63 1,203,406.93
    38 53,906.07 3,008.52 50,897.55 1,152,509.37
    39 53,906.07 2,881.27 51,024.80 1,101,484.57
    40 53,906.07 2,753.71 51,152.36 1,050,332.21
    41 53,906.07 2,625.83 51,280.24 999,051.97
    42 53,906.07 2,497.63 51,408.44 947,643.53
    43 53,906.07 2,369.11 51,536.96 896,106.56
    44 53,906.07 2,240.27 51,665.80 844,440.76
    45 53,906.07 2,111.10 51,794.97 792,645.79
    46 53,906.07 1,981.61 51,924.46 740,721.33
    47 53,906.07 1,851.80 52,054.27 688,667.06
    48 53,906.07 1,721.67 52,184.40 636,482.65
    49 53,906.07 1,591.21 52,314.86 584,167.79
    50 53,906.07 1,460.42 52,445.65 531,722.14
    51 53,906.07 1,329.31 52,576.76 479,145.38
    52 53,906.07 1,197.86 52,708.21 426,437.17
    53 53,906.07 1,066.09 52,839.98 373,597.18
    54 53,906.07 933.99 52,972.08 320,625.10
    55 53,906.07 801.56 53,104.51 267,520.59
    56 53,906.07 668.80 53,237.27 214,283.32
    57 53,906.07 535.71 53,370.36 160,912.96
    58 53,906.07 402.28 53,503.79 107,409.16
    59 53,906.07 268.52 53,637.55 53,771.61
    60 53,906.04 134.43 53,771.61 0.00
    Totals $3,234,364.29 $234,364.29 $3,000,000.00 $1,512,428.79 *
    *Average daily balance

    You might also like