Loan Amortization Schedule Enter values Loan summary Loan amount 25,000,000 Scheduled payment 1,165,196 Annual interest rate 11% Scheduled number of payments 24 Loan period in years 2 Actual number of payments 24 Number of payments per year 12 Total early payments - Start date of loan 12/1/2013 Total interest 2,964,703 Pmt. No. Payment Date Beginning Balance Scheduled Payment Principal Interest Ending Balance Cumulative 1 1/1/2014 25,000,000 1,165,196 936,029 229,167 24,063,971 229,167 2 2/1/2014 24,063,971 1,165,196 944,610 ...