|
|
|
|
Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
---|---|---|---|---|---|---|
1 | $100.00 | $0.83 | $33.06 | $66.94 | $0.83 | $33.89 |
2 | $66.94 | $0.56 | $33.33 | $33.61 | $1.39 | $67.78 |
3 | $33.61 | $0.28 | $33.61 | $-0.00 | $1.67 | $101.67 |