Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 2

Loan Amortization Schedule, $100,000 at 6% for 5 Years

Amount of Loan 100000


Interest Rate 6%
Year 5
PMT 23739.64

Year Beginning Amount Principal Interest Total


1 100000.00 17739.64 6000.00 23739.64
2 82260.36 18804.02 4935.62 23739.64
3 63456.34 19932.26 3807.38 23739.64
4 43524.08 21128.20 2611.44 23739.64
5 22395.89 22395.89 1343.75 23739.64
at 6% for 5 Years

Ending Balance
82260.36
63456.34
43524.08
22395.89
0.00

You might also like