In: Finance
Amortization schedule | ||||
Year | Payment | Interest portion | Principal portion | Loan balance |
0 | $ - | $ - | $ - | $ 12,000.00 |
1 | $ 4,572.62 | $ 840.00 | $ 3,732.62 | $ 8,267.38 |
2 | $ 4,572.62 | $ 578.72 | $ 3,993.90 | $ 4,273.48 |
3 | $ 4,572.62 | $ 299.14 | $ 4,273.48 | $ - |
Excel formulas: