|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,900.00 | $15.83 | $204.17 | $1,695.83 | $15.83 | $220.00 |
| 2 | $1,695.83 | $14.13 | $205.87 | $1,489.96 | $29.97 | $440.01 |
| 3 | $1,489.96 | $12.42 | $207.59 | $1,282.37 | $42.38 | $660.01 |
| 4 | $1,282.37 | $10.69 | $209.32 | $1,073.05 | $53.07 | $880.02 |
| 5 | $1,073.05 | $8.94 | $211.06 | $861.99 | $62.01 | $1,100.02 |
| 6 | $861.99 | $7.18 | $212.82 | $649.16 | $69.19 | $1,320.03 |
| 7 | $649.16 | $5.41 | $214.60 | $434.57 | $74.60 | $1,540.03 |
| 8 | $434.57 | $3.62 | $216.38 | $218.19 | $78.22 | $1,760.04 |
| 9 | $218.19 | $1.82 | $218.19 | $-0.00 | $80.04 | $1,980.04 |