Financial Modeling in Google Sheets
Erin Buchanan
Professor

Required Payment B7: =pmt(rate, number_of_payments, -present_value)
Year 1 B10: =B4
Annual Payment C: =$B$7

Interest Year 1 D10: =B10*$B$5
Principal E10: =C10-D10
Year-end Balance F10: =B10-E10

Second year beginning balance B11: =F10
Copy function cells for the rest of years

Financial Modeling in Google Sheets