\begin{tabular}{l} \hline \multicolumn{2}{c}{ PROBLEM 6 } & \\ \hline \end{tabular} \begin{tabular}{r|r|r|rr|r|r|r|} \hline Months & PMT & Beg Bal & Int & Princ Repaid & Bal Rem & Y \\ \hline 1 & $0.00 & $30,000.00 & $ & 250.00 & $ & (250.00) & $30,250.00 \\ \hline 2 & $0.00 & $30,250.00 & $ & 252.08 & $ & (252.08) & $30,502.08 \\ \hline 3 & $0.00 & $30,502.08 & $ & 254.18 & $ & (254.18) & $30,756.27 \\ \hline 4 & $0.00 & $30,756.27 & $ & 256.30 & $ & (256.30) & $31,012.57 \\ \hline 5 & $0.00 & $31,012.57 & $ & 258.44 & $ & (258.44) & $31,271.01 \\ \hline 6 & $0.00 & $31,271.01 & $ & 260.59 & $ & (260.59) & $31,531.60 \\ \hline 7 & $0.00 & $31,531.60 & $ & 262.76 & $ & (262.76) & $31,794.36 \\ \hline 8 & $0.00 & $31,794.36 & $ & 264.95 & $ & (264.95) & $32,059.32 \\ \hline 9 & $0.00 & $32,059.32 & $ & 267.16 & $ & (267.16) & $32,326.48 \\ \hline 10 & $0.00 & $32,326.48 & $ & 269.39 & $ & (269.39) & $32,595.86 \\ \hline 11 & $0.00 & $32,595.86 & $ & 271.63 & $ & (271.63) & $32,867.50 \\ \hline 12 & $0.00 & $32,867.50 & $ & 273.90 & $ & (273.90) & $33,141.39 \\ \hline 13 & $0.00 & $33,141.39 & $ & 276.18 & $ & (276.18) & $33,417.57 \\ \hline 14 & $0.00 & $33,417.57 & $ & 278.48 & $ & (278.48) & $33,696.05 \\ \hline 15 & $0.00 & $33,696.05 & $ & 280.80 & $ & (280.80) & $33,976.85 \\ \hline 16 & $0.00 & $33,976.85 & $ & 283.14 & $ & (283.14) & $34,259.99 \\ \hline 17 & $0.00 & $34,259.99 & $ & 285.50 & $ & (285.50) & $34,545.49 \\ \hline 18 & $0.00 & $34,545.49 & $ & 287.88 & $ & (287.88) & $34,833.37 \\ \hline 19 & $0.00 & $34,833.37 & $ & 290.28 & $ & (290.28) & $35,123.65 \\ \hline 20 & $0.00 & $35,123.65 & $ & 292.70 & $ & (292.70) & $35,416.35 \\ \hline 21 & $0.00 & $35,416.35 & $ & 295.14 & $ & (295.14) & $35,711.48 \\ \hline 22 & $0.00 & $35,711.48 & $ & 297.60 & $ & (297.60) & $36,009.08 \\ \hline 23 & $0.00 & $36,009.08 & $ & 300.08 & $ & (300.08) & $36,309.15 \\ \hline 24 & $0.00 & $36,309.15 & $ & 302.58 & $ & (302.58) & $36,611.73 \\ \hline 25 & $0.00 & $36,611.73 & $ & 305.10 & $ & (305.10) & $36,916.83 \\ \hline 26 & $0.00 & $36,916.83 & $ & 307.64 & $ & (307.64) & $37,224.47 \\ \hline 27 & $0.00 & $37,224.47 & $ & 310.20 & $ & (310.20) & $37,534.67 \\ \hline \end{tabular}