Loan Amortization Schedule, $80,000,000 at 8% for 15
years
Year
Beginning Amount
Payment
Interest
Payment of Principal
Ending Balance
1
$     80,000,000.00
$         1,933.28
$           
533,333.33
$               
(531,400.05)
$            
80,531,400.05
2
$     80,531,400.05
$         1,933.28
$           
536,876.00
$               
(534,942.72)
$            
81,066,342.77
3
$     81,066,342.77
$         1,933.28
$           
540,442.29
$               
(538,509.01)
$            
81,604,851.78
4
$     81,604,851.78
$         1,933.28
$           
544,032.35
$               
(542,099.07)
$            
82,146,950.84
179
$ 260,404,969.06
$         1,933.28
$        1,736,033.13
$          
(1,734,099.85)
$         
262,139,068.91
180
$
262,139,068.91
$         1,933.28
$       ...