Amortization

Loan Amortization

Constants: Period Payment Interest Principal

Rate 5% 1 (299.71) (41.67) (258.04)
Term 3 2 (299.71) (40.59) (259.12)
Amount 10,000 3 (299.71) (39.51) (260.20)
4 (299.71) (38.43) (261.28)
5 (299.71) (37.34) (262.37)
6 (299.71) (36.25) (263.46)
7 (299.71) (35.15) (264.56)
8 (299.71) (34.05) (265.66)
9 (299.71) (32.94) (266.77)
10 (299.71) (31.83) (267.88)
11 (299.71) (30.71) (269.00)
12 (299.71) (29.59) (270.12)
13 (299.71) (28.46) (271.24)
14 (299.71) (27.33) (272.37)
15 (299.71) (26.20) (273.51)
16 (299.71) (25.06) (274.65)
17 (299.71) (23.92) (275.79)
18 (299.71) (22.77) (276.94)
19 (299.71) (21.61) (278.10)
20 (299.71) (20.45) (279.26)
21 (299.71) (19.29) (280.42)
22 (299.71) (18.12) (281.59)
23 (299.71) (16.95) (282.76)
24 (299.71) (15.77) (283.94)
25 (299.71) (14.59) (285.12)
26 (299.71) (13.40) (286.31)
27 (299.71) (12.21) (287.50)
28 (299.71) (11.01) (288.70)
29 (299.71) (9.81) (289.90)
30 (299.71) (8.60) (291.11)

Page 1
 Amortization

31 (299.71) (7.38) (292.32)

32 (299.71) (6.17) (293.54)
33 (299.71) (4.94) (294.77)
34 (299.71) (3.72) (295.99)
35 (299.71) (2.48) (297.23)
36 (299.71) (1.24) (298.47)

Page 2