Answer:
Period Installment Interest Paid Capital Paid Balance
January 1, 2021 $2,000,000
December 31, 2021 $776,067 $160,000 $616,067 $1,383,933
December 31, 2021 $776,067 $110,715 $665,352 $718,581
December 31, 2021 $776,067 $57,486 $718,581 0
Explanation:
<u>Step 1</u>
First clearly identify the parameters of the Loan
PV = $2,000,000
N = 3
PMT = - $776,067
P/YR = 1
i = 8%
FV = $0
<u>Step 2</u>
Since there is no missing parameter, we can then move on to construct our loan amortization schedule.
Period Installment Interest Paid Capital Paid Balance
January 1, 2021 $2,000,000
December 31, 2021 $776,067 $160,000 $616,067 $1,383,933
December 31, 2021 $776,067 $110,715 $665,352 $718,581
December 31, 2021 $776,067 $57,486 $718,581 0
