Answer to' Amortize this!'

Period	Beg Bal	Debt Service	Interest	Principal	End Bal
1	$300,000.00	$28,367.88	$6,000.00	$22,367.88	$277,632.12
2	$277,632.12	$28,367.88	$5,552.64	$22,815.24	$254,816.88
3	$254,816.88	$28,367.88	$5,096.34	$23,271.54	$231,545.34
4	$231,545.34	$28,367.88	$4,630.91	$23,736.97	$207,808.37
5	$207,808.37	$28,367.88	$4,156.17	$24,211.71	$183,596.66
6	$183,596.66	$28,367.88	$3,671.93	$24,695.95	$158,900.71
7	$158,900.71	$28,367.88	$3,178.01	$25,189.86	$133,710.85
8	$133,710.85	$28,367.88	$2,674.22	$25,693.66	$108,017.19
9	$108,017.19	$28,367.88	$2,160.34	$26,207.54	$81,809.65
10	$81,809.65	$28,367.88	$1,636.19	$26,731.69	$55,077.97
11	$55,077.97	$28,367.88	$1,101.56	$27,266.32	$27,811.65
12	$27,811.65	$28,367.88	$556.23	$27,811.65	$0.00