In: Finance
Prepare an amortization schedule for a three-year loan of $24,000. The interest rate is 16 percent per year, and the loan calls for equal principal payments.
Using excel sheet to calculate
Years | Beginning Balance | PMT =PMT(16%,3,-24000) | Interest part of PMT(=16%*Beginning Balance) | Principal part of PMT= PMT-Interest | Ending Balance |
1.00 | 24000.00 | 10686.19 | 3840.00 | 6846.19 | 17153.81 |
2.00 | 17153.81 | 10686.19 | 2744.61 | 7941.58 | 9212.23 |
3.00 | 9212.23 | 10686.19 | 1473.96 | 9212.23 | 0.00 |