You are on page 1of 2

AMMORTIZATION SCHEDULE - 6% 10%

Year Opening Balance Installments Interest Amortized


1 400000 65098 40000 25098
2 374902 65098 37490 27608
3 347294 65098 34729 30369
4 316925 65098 31693 33406
5 283520 65098 28352 36746
6 246774 65098 24677 40421
7 206353 65098 20635 44463
8 161890 65098 16189 48909
9 112981 65098 11298 53800
10 59181 65098 5918 59180
Ending
374902
347294
316925
283520
246774
206353
161890
112981
59181
0

You might also like