In: Finance
Effective annual interest rate = =(1+3%/4)^4-1 = 3.0339%
Quarterly interest rate = 0.758%
Period | Loan at the beginning (A1) |
Installment paid every quarter |
Interest | Principal |
Loan balance at the end |
1 | 300,000 | 2,718.84 | 2,275 | 443 | 299,557 |
2 | 299,557 | 2,718.84 | 2,272 | 447 | 299,110 |
3 | 299,110 | 2,718.84 | 2,269 | 450 | 298,660 |
4 | 298,660 | 2,718.84 | 2,265 | 454 | 298,206 |
5 | 298,206 | 2,718.84 | 2,262 | 457 | 297,749 |
6 | 297,749 | 2,718.84 | 2,258 | 460 | 297,289 |
7 | 297,289 | 2,718.84 | 2,255 | 464 | 296,825 |
8 | 296,825 | 2,718.84 | 2,251 | 467 | 296,357 |
9 | 296,357 | 2,718.84 | 2,248 | 471 | 295,886 |
10 | 295,886 | 2,718.84 | 2,244 | 475 | 295,412 |
11 | 295,412 | 2,718.84 | 2,241 | 478 | 294,933 |
12 | 294,933 | 2,718.84 | 2,237 | 482 | 294,451 |
13 | 294,451 | 2,718.84 | 2,233 | 485 | 293,966 |
14 | 293,966 | 2,718.84 | 2,230 | 489 | 293,477 |
15 | 293,477 | 2,718.84 | 2,226 | 493 | 292,984 |
16 | 292,984 | 2,718.84 | 2,222 | 497 | 292,487 |
17 | 292,487 | 2,718.84 | 2,218 | 500 | 291,987 |
18 | 291,987 | 2,718.84 | 2,215 | 504 | 291,483 |
19 | 291,483 | 2,718.84 | 2,211 | 508 | 290,975 |
20 | 290,975 | 2,718.84 | 2,207 | 512 | 290,463 |
21 | 290,463 | 2,718.84 | 2,203 | 516 | 289,947 |
22 | 289,947 | 2,718.84 | 2,199 | 520 | 289,428 |
23 | 289,428 | 2,718.84 | 2,195 | 524 | 288,904 |
24 | 288,904 | 2,718.84 | 2,191 | 528 | 288,376 |
25 | 288,376 | 2,718.84 | 2,187 | 532 | 287,845 |
26 | 287,845 | 2,718.84 | 2,183 | 536 | 287,309 |
27 | 287,309 | 2,718.84 | 2,179 | 540 | 286,770 |
28 | 286,770 | 2,718.84 | 2,175 | 544 | 286,226 |
29 | 286,226 | 2,718.84 | 2,171 | 548 | 285,678 |
30 | 285,678 | 2,718.84 | 2,167 | 552 | 285,126 |
31 | 285,126 | 2,718.84 | 2,163 | 556 | 284,570 |
32 | 284,570 | 2,718.84 | 2,158 | 560 | 284,009 |
33 | 284,009 | 2,718.84 | 2,154 | 565 | 283,445 |
34 | 283,445 | 2,718.84 | 2,150 | 569 | 282,876 |
35 | 282,876 | 2,718.84 | 2,146 | 573 | 282,302 |
36 | 282,302 | 2,718.84 | 2,141 | 578 | 281,725 |
37 | 281,725 | 2,718.84 | 2,137 | 582 | 281,143 |
38 | 281,143 | 2,718.84 | 2,132 | 586 | 280,556 |
39 | 280,556 | 2,718.84 | 2,128 | 591 | 279,965 |
40 | 279,965 | 2,718.84 | 2,123 | 595 | 279,370 |
41 | 279,370 | 2,718.84 | 2,119 | 600 | 278,770 |
42 | 278,770 | 2,718.84 | 2,114 | 604 | 278,166 |
43 | 278,166 | 2,718.84 | 2,110 | 609 | 277,557 |
44 | 277,557 | 2,718.84 | 2,105 | 614 | 276,943 |
45 | 276,943 | 2,718.84 | 2,101 | 618 | 276,325 |
46 | 276,325 | 2,718.84 | 2,096 | 623 | 275,702 |
47 | 275,702 | 2,718.84 | 2,091 | 628 | 275,074 |
48 | 275,074 | 2,718.84 | 2,086 | 632 | 274,442 |
49 | 274,442 | 2,718.84 | 2,082 | 637 | 273,804 |
50 | 273,804 | 2,718.84 | 2,077 | 642 | 273,162 |
51 | 273,162 | 2,718.84 | 2,072 | 647 | 272,515 |
52 | 272,515 | 2,718.84 | 2,067 | 652 | 271,863 |
53 | 271,863 | 2,718.84 | 2,062 | 657 | 271,207 |
54 | 271,207 | 2,718.84 | 2,057 | 662 | 270,545 |
55 | 270,545 | 2,718.84 | 2,052 | 667 | 269,878 |
56 | 269,878 | 2,718.84 | 2,047 | 672 | 269,206 |
57 | 269,206 | 2,718.84 | 2,042 | 677 | 268,529 |
58 | 268,529 | 2,718.84 | 2,037 | 682 | 267,847 |
59 | 267,847 | 2,718.84 | 2,032 | 687 | 267,160 |
60 | 267,160 | 2,718.84 | 2,026 | 692 | 266,467 |
61 | 266,467 | 2,718.84 | 2,021 | 698 | 265,770 |
62 | 265,770 | 2,718.84 | 2,016 | 703 | 265,066 |
63 | 265,066 | 2,718.84 | 2,010 | 708 | 264,358 |
64 | 264,358 | 2,718.84 | 2,005 | 714 | 263,644 |
65 | 263,644 | 2,718.84 | 2,000 | 719 | 262,925 |
66 | 262,925 | 2,718.84 | 1,994 | 725 | 262,201 |
67 | 262,201 | 2,718.84 | 1,989 | 730 | 261,471 |
68 | 261,471 | 2,718.84 | 1,983 | 736 | 260,735 |
69 | 260,735 | 2,718.84 | 1,978 | 741 | 259,994 |
70 | 259,994 | 2,718.84 | 1,972 | 747 | 259,247 |
71 | 259,247 | 2,718.84 | 1,966 | 753 | 258,494 |
72 | 258,494 | 2,718.84 | 1,961 | 758 | 257,736 |
73 | 257,736 | 2,718.84 | 1,955 | 764 | 256,972 |
74 | 256,972 | 2,718.84 | 1,949 | 770 | 256,202 |
75 | 256,202 | 2,718.84 | 1,943 | 776 | 255,427 |
76 | 255,427 | 2,718.84 | 1,937 | 781 | 254,645 |
77 | 254,645 | 2,718.84 | 1,931 | 787 | 253,858 |
78 | 253,858 | 2,718.84 | 1,925 | 793 | 253,064 |
79 | 253,064 | 2,718.84 | 1,919 | 799 | 252,265 |
80 | 252,265 | 2,718.84 | 1,913 | 805 | 251,460 |
81 | 251,460 | 2,718.84 | 1,907 | 812 | 250,648 |
82 | 250,648 | 2,718.84 | 1,901 | 818 | 249,830 |
83 | 249,830 | 2,718.84 | 1,895 | 824 | 249,006 |
84 | 249,006 | 2,718.84 | 1,889 | 830 | 248,176 |
85 | 248,176 | 2,718.84 | 1,882 | 836 | 247,340 |
86 | 247,340 | 2,718.84 | 1,876 | 843 | 246,497 |
87 | 246,497 | 2,718.84 | 1,870 | 849 | 245,648 |
88 | 245,648 | 2,718.84 | 1,863 | 856 | 244,792 |
89 | 244,792 | 2,718.84 | 1,857 | 862 | 243,930 |
90 | 243,930 | 2,718.84 | 1,850 | 869 | 243,061 |
91 | 243,061 | 2,718.84 | 1,844 | 875 | 242,186 |
92 | 242,186 | 2,718.84 | 1,837 | 882 | 241,304 |
93 | 241,304 | 2,718.84 | 1,830 | 889 | 240,415 |
94 | 240,415 | 2,718.84 | 1,824 | 895 | 239,520 |
95 | 239,520 | 2,718.84 | 1,817 | 902 | 238,618 |
96 | 238,618 | 2,718.84 | 1,810 | 909 | 237,709 |
97 | 237,709 | 2,718.84 | 1,803 | 916 | 236,793 |
98 | 236,793 | 2,718.84 | 1,796 | 923 | 235,870 |
99 | 235,870 | 2,718.84 | 1,789 | 930 | 234,940 |
100 | 234,940 | 2,718.84 | 1,782 | 937 | 234,004 |
Excel formula: