|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,000.00 | $375.00 | $234.43 | $765.57 | $375.00 | $609.43 |
| 2 | $765.57 | $287.09 | $322.34 | $443.22 | $662.09 | $1,218.86 |
| 3 | $443.22 | $166.21 | $443.22 | $-0.00 | $828.30 | $1,828.30 |