1.
=PMT(0.55%,36,-30000)=$920.84
2.
=PMT(0.55%,36,-30000)*36-30000=$3,150.10
Payment |
Loan beginning balance |
Payment |
Interest payment |
Principal payment |
Loan ending balance |
1 |
30000 |
$920.84 |
$165.00 |
$755.84 |
$29,244.16 |
2 |
$29,244.16 |
$920.84 |
$160.84 |
$759.99 |
$28,484.17 |
3 |
$28,484.17 |
$920.84 |
$156.66 |
$764.17 |
$27,720.00 |
4 |
$27,720.00 |
$920.84 |
$152.46 |
$768.38 |
$26,951.62 |
5 |
$26,951.62 |
$920.84 |
$148.23 |
$772.60 |
$26,179.02 |
6 |
$26,179.02 |
$920.84 |
$143.98 |
$776.85 |
$25,402.17 |
7 |
$25,402.17 |
$920.84 |
$139.71 |
$781.12 |
$24,621.04 |
8 |
$24,621.04 |
$920.84 |
$135.42 |
$785.42 |
$23,835.62 |
9 |
$23,835.62 |
$920.84 |
$131.10 |
$789.74 |
$23,045.88 |
10 |
$23,045.88 |
$920.84 |
$126.75 |
$794.08 |
$22,251.80 |
11 |
$22,251.80 |
$920.84 |
$122.38 |
$798.45 |
$21,453.35 |
12 |
$21,453.35 |
$920.84 |
$117.99 |
$802.84 |
$20,650.50 |
13 |
$20,650.50 |
$920.84 |
$113.58 |
$807.26 |
$19,843.25 |
14 |
$19,843.25 |
$920.84 |
$109.14 |
$811.70 |
$19,031.55 |
15 |
$19,031.55 |
$920.84 |
$104.67 |
$816.16 |
$18,215.38 |
16 |
$18,215.38 |
$920.84 |
$100.18 |
$820.65 |
$17,394.73 |
17 |
$17,394.73 |
$920.84 |
$95.67 |
$825.17 |
$16,569.57 |
18 |
$16,569.57 |
$920.84 |
$91.13 |
$829.70 |
$15,739.86 |
19 |
$15,739.86 |
$920.84 |
$86.57 |
$834.27 |
$14,905.60 |
20 |
$14,905.60 |
$920.84 |
$81.98 |
$838.86 |
$14,066.74 |
21 |
$14,066.74 |
$920.84 |
$77.37 |
$843.47 |
$13,223.27 |
22 |
$13,223.27 |
$920.84 |
$72.73 |
$848.11 |
$12,375.17 |
23 |
$12,375.17 |
$920.84 |
$68.06 |
$852.77 |
$11,522.39 |
24 |
$11,522.39 |
$920.84 |
$63.37 |
$857.46 |
$10,664.93 |
25 |
$10,664.93 |
$920.84 |
$58.66 |
$862.18 |
$9,802.75 |
26 |
$9,802.75 |
$920.84 |
$53.92 |
$866.92 |
$8,935.83 |
27 |
$8,935.83 |
$920.84 |
$49.15 |
$871.69 |
$8,064.14 |
28 |
$8,064.14 |
$920.84 |
$44.35 |
$876.48 |
$7,187.66 |
29 |
$7,187.66 |
$920.84 |
$39.53 |
$881.30 |
$6,306.35 |
30 |
$6,306.35 |
$920.84 |
$34.68 |
$886.15 |
$5,420.20 |
31 |
$5,420.20 |
$920.84 |
$29.81 |
$891.03 |
$4,529.18 |
32 |
$4,529.18 |
$920.84 |
$24.91 |
$895.93 |
$3,633.25 |
33 |
$3,633.25 |
$920.84 |
$19.98 |
$900.85 |
$2,732.40 |
34 |
$2,732.40 |
$920.84 |
$15.03 |
$905.81 |
$1,826.59 |
35 |
$1,826.59 |
$920.84 |
$10.05 |
$910.79 |
$915.80 |
36 |
$915.80 |
$920.84 |
$5.04 |
$915.80 |
$0.00 |
3.
=RATE(36,(30000+4343.71)/36,-30000)*12=9.00%