Year | Beg Balance | Total Pmt | Interest | Principal Paid | End Balance |
1 | 30,000 | 3,885.14 | 1,500.00 | 2,385.14 | 27,614.86 |
2 | 27,615 | 3,885.14 | 1,380.74 | 2,504.39 | 25,110.47 |
3 | 25,110 | 3,885.14 | 1,255.52 | 2,629.61 | 22,480.85 |
4 | 22,481 | 3,885.14 | 1,124.04 | 2,761.09 | 19,719.76 |
5 | 19,720 | 3,885.14 | 985.99 | 2,899.15 | 16,820.61 |
6 | 16,821 | 3,885.14 | 841.03 | 3,044.11 | 13,776.50 |
7 | 13,777 | 3,885.14 | 688.83 | 3,196.31 | 10,580.19 |
8 | 10,580 | 3,885.14 | 529.01 | 3,356.13 | 7,224.06 |
9 | 7,224 | 3,885.14 | 361.20 | 3,523.93 | 3,700.13 |
10 | 3,700 | 3,885.14 | 185.01 | 3,700.13 | 0.00 |
payment = 3885.14 (use PMT function in Excel)
Get Answers For Free
Most questions answered within 1 hours.