comment value variable

loan amount 17000 pv

interest rate 0.03
payments per year 12
rate per period 0 rate
number of years 6
total number of payments 72 nper
payments per month ($257.53) payment

period principal interest

0
1 ($216.45) ($41.08)
2 ($216.97) ($40.56)
3 ($217.50) ($40.04)
4 ($218.02) ($39.51)
5 ($218.55) ($38.98)
6 ($219.08) ($38.46)
7 ($219.61) ($37.93)
8 ($220.14) ($37.40)
9 ($220.67) ($36.86)
10 ($221.20) ($36.33)
11 ($221.74) ($35.80)
12 ($222.27) ($35.26)
13 ($222.81) ($34.72)
14 ($223.35) ($34.18)
15 ($223.89) ($33.64)
16 ($224.43) ($33.10)
17 ($224.97) ($32.56)
18 ($225.52) ($32.02)
19 ($226.06) ($31.47)
20 ($226.61) ($30.93)
21 ($227.15) ($30.38)
22 ($227.70) ($29.83)
23 ($228.25) ($29.28)
24 ($228.81) ($28.73)
25 ($229.36) ($28.17)
26 ($229.91) ($27.62)
27 ($230.47) ($27.06)
28 ($231.03) ($26.51)
29 ($231.58) ($25.95)
30 ($232.14) ($25.39)
31 ($232.70) ($24.83)
32 ($233.27) ($24.27)
33 ($233.83) ($23.70)
34 ($234.40) ($23.14)
35 ($234.96) ($22.57)
36 ($235.53) ($22.00)
37 ($236.10) ($21.43)
38 ($236.67) ($20.86)
39 ($237.24) ($20.29)
40 ($237.81) ($19.72)
41 ($238.39) ($19.14)
42 ($238.97) ($18.57)
43 ($239.54) ($17.99)
44 ($240.12) ($17.41)
45 ($240.70) ($16.83)
46 ($241.28) ($16.25)
47 ($241.87) ($15.67)
48 ($242.45) ($15.08)
49 ($243.04) ($14.49)
50 ($243.63) ($13.91)
51 ($244.21) ($13.32)
52 ($244.80) ($12.73)
53 ($245.40) ($12.14)
54 ($245.99) ($11.54)
55 ($246.58) ($10.95)
56 ($247.18) ($10.35)
57 ($247.78) ($9.76)
58 ($248.38) ($9.16)
59 ($248.98) ($8.56)
60 ($249.58) ($7.96)
balance
17,000.00
$16,783.55
$16,566.58
$16,349.08
$16,131.06
$15,912.51
$15,693.43
$15,473.83
$15,253.69
$15,033.02
$14,811.82
$14,590.08
$14,367.80
$14,144.99
$13,921.65
$13,697.76
$13,473.33
$13,248.35
$13,022.84
$12,796.78
$12,570.17
$12,343.02
$12,115.31
$11,887.06
$11,658.25
$11,428.89
$11,198.98
$10,968.51
$10,737.49
$10,505.90
$10,273.76
$10,041.06
$9,807.79
$9,573.96
$9,339.56
$9,104.60
$8,869.07
$8,632.97
$8,396.30
$8,159.06
$7,921.25
$7,682.86
$7,443.89
$7,204.35
$6,964.23
$6,723.52
$6,482.24
$6,240.37
$5,997.92
$5,754.88
$5,511.26
$5,267.04
$5,022.24
$4,776.84
$4,530.86
$4,284.27
$4,037.09
$3,789.32
$3,540.94
$3,291.97
$3,042.39