Create an amortization table in MS-Excel in the format shown below: LOAN ANALYSIS: Prepared by Kent Saunders Principal $10,000.00 Annual interest | 10.00% Term (years) 10 Payment periods per year No. of payments 20 Periodic rate of interest 5.00% Basic Payment per period $802.43 Added payment Pmt No. Beg. Principal Balance 10,000.00 9.697 57 9,380.02 9,046.59 Interest 500.00 484.88 469.00 452.33 Added Applied Payment Payment Principal 802.43 0.00 302.43 802.43 0.00 317.55 802.43 0.00 333.43 802.43 0.00 350.10 Ending Cumulative Balance Interest 9 ,697.57 500.00 9.380.02 9 84.88 9,046.59 1,453.88 8,696.49 1,906.21 3 Scenario: 2 years ago Janice got a $150,000, 30-year mortgage with an annual interest rate of 8% and monthly payments. 1) What is her monthly payment? 2) How much does she owe today (after 24 payments)? 3) How much will she owe in 3 years (after 60 payments)? 4) How much will she owe in 3 years (after 60 payments) if she makes an extra $200 payment every month starting with her next payment