$2000+($2000*0.068 /12) this is the new month balance which will replace the $2000 in the equation. After 3 years your balance will be
=$2,451.18
new bal. interest int & prin payment new bal.
$2,000.00 $11.33 $2,011.33 $0.00 $2,011.33
$2,011.33 $11.40 $2,022.73 $0.00 $2,022.73
$2,022.73 $11.46 $2,034.19 $0.00 $2,034.19
$2,034.19 $11.53 $2,045.72 $0.00 $2,045.72
$2,045.72 $11.59 $2,057.31 $0.00 $2,057.31
$2,057.31 $11.66 $2,068.97 $0.00 $2,068.97
$2,068.97 $11.72 $2,080.69 $0.00 $2,080.69
$2,080.69 $11.79 $2,092.49 $0.00 $2,092.49
$2,092.49 $11.86 $2,104.34 $0.00 $2,104.34
$2,104.34 $11.92 $2,116.27 $0.00 $2,116.27
$2,116.27 $11.99 $2,128.26 $0.00 $2,128.26
$2,128.26 $12.06 $2,140.32 $0.00 $2,140.32
$2,140.32 $12.13 $2,152.45 $0.00 $2,152.45
$2,152.45 $12.20 $2,164.65 $0.00 $2,164.65
$2,164.65 $12.27 $2,176.91 $0.00 $2,176.91
$2,176.91 $12.34 $2,189.25 $0.00 $2,189.25
$2,189.25 $12.41 $2,201.65 $0.00 $2,201.65
$2,201.65 $12.48 $2,214.13 $0.00 $2,214.13
$2,214.13 $12.55 $2,226.68 $0.00 $2,226.68
$2,226.68 $12.62 $2,239.29 $0.00 $2,239.29
$2,239.29 $12.69 $2,251.98 $0.00 $2,251.98
$2,251.98 $12.76 $2,264.74 $0.00 $2,264.74
$2,264.74 $12.83 $2,277.58 $0.00 $2,277.58
$2,277.58 $12.91 $2,290.48 $0.00 $2,290.48
$2,290.48 $12.98 $2,303.46 $0.00 $2,303.46
$2,303.46 $13.05 $2,316.52 $0.00 $2,316.52
$2,316.52 $13.13 $2,329.64 $0.00 $2,329.64
$2,329.64 $13.20 $2,342.84 $0.00 $2,342.84
$2,342.84 $13.28 $2,356.12 $0.00 $2,356.12
$2,356.12 $13.35 $2,369.47 $0.00 $2,369.47
$2,369.47 $13.43 $2,382.90 $0.00 $2,382.90
$2,382.90 $13.50 $2,396.40 $0.00 $2,396.40
$2,396.40 $13.58 $2,409.98 $0.00 $2,409.98
$2,409.98 $13.66 $2,423.64 $0.00 $2,423.64
$2,423.64 $13.73 $2,437.37 $0.00 $2,437.37