You borrow a 1 million dollars loan at 7% annual interest rate with 8 annual payments at the end of each year. Please show the amortization schedule.
for calculating end of payments use the formula =PMT(7%,8,-1000000,0,0) = 167,467.76
Year | Beg Balance | Total Pmt | Interest | Principal Paid | End Balance |
1 | 1,000,000.00 | 167,467.76 | 70000.00 | 97,467.76 | 902,532.24 |
2 | 902,532.24 | 167,467.76 | 63177.26 | 104,290.51 | 798,241.73 |
3 | 798,241.73 | 167,467.76 | 55876.92 | 111,590.84 | 686,650.89 |
4 | 686,651 | 167,467.76 | 48065.56 | 119,402.20 | 567,248.69 |
5 | 567,249 | 167,467.76 | 39707.41 | 127,760.35 | 439,488.34 |
6 | 439,488 | 167,467.76 | 30764.18 | 136,703.58 | 302,784.76 |
7 | 302,785 | 167,467.76 | 21194.93 | 146,272.83 | 156,511.93 |
8 | 156,512 | 167,467.76 | 10955.83 | 156,511.93 | 0 |
Get Answers For Free
Most questions answered within 1 hours.