EXCEL PROBLEM

PLEASE POST ONE FINISHED, AND ONE INCLUDING CELL REFRENCES AND THE FORMULAS. THANK YOU

1 Amount Borrowed 2 Annual Interest Rate 3 #payments per year 4 Loan Term in years 5 Total # payments 6 Total Annual Payment 7 8 C $ 9 10 payment date payment 11 0 D 800,000 formula formula 10% 1 10 Loan Amortization Schedule interest portion E G H principal portion principal balance cell reference formula 12 1 12/31/23 absolute cell reference formula with absolute cell reference formula 13 2 12/31/24 14 3 12/31/25 15 4 12/31/26 16 5 12/31/27 7 6 12/31/28 8 7 12/31/29 12/31/30 091 12/31/31 21 10 12/31/32 Drag this row down to fill in the remaining blank cells