|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $10,000.00 | $0.01 | $555.55 | $9,444.45 | $0.01 | $555.56 |
| 2 | $9,444.45 | $0.01 | $555.55 | $8,888.90 | $0.02 | $1,111.12 |
| 3 | $8,888.90 | $0.01 | $555.55 | $8,333.34 | $0.02 | $1,666.68 |
| 4 | $8,333.34 | $0.01 | $555.55 | $7,777.79 | $0.03 | $2,222.24 |
| 5 | $7,777.79 | $0.01 | $555.55 | $7,222.24 | $0.04 | $2,777.80 |
| 6 | $7,222.24 | $0.01 | $555.55 | $6,666.68 | $0.04 | $3,333.36 |
| 7 | $6,666.68 | $0.01 | $555.55 | $6,111.13 | $0.05 | $3,888.92 |
| 8 | $6,111.13 | $0.01 | $555.55 | $5,555.57 | $0.05 | $4,444.48 |
| 9 | $5,555.57 | $0.00 | $555.56 | $5,000.02 | $0.06 | $5,000.04 |
| 10 | $5,000.02 | $0.00 | $555.56 | $4,444.46 | $0.06 | $5,555.60 |
| 11 | $4,444.46 | $0.00 | $555.56 | $3,888.91 | $0.07 | $6,111.16 |
| 12 | $3,888.91 | $0.00 | $555.56 | $3,333.35 | $0.07 | $6,666.72 |
| 13 | $3,333.35 | $0.00 | $555.56 | $2,777.79 | $0.07 | $7,222.28 |
| 14 | $2,777.79 | $0.00 | $555.56 | $2,222.24 | $0.07 | $7,777.84 |
| 15 | $2,222.24 | $0.00 | $555.56 | $1,666.68 | $0.08 | $8,333.40 |
| 16 | $1,666.68 | $0.00 | $555.56 | $1,111.12 | $0.08 | $8,888.96 |
| 17 | $1,111.12 | $0.00 | $555.56 | $555.56 | $0.08 | $9,444.52 |
| 18 | $555.56 | $0.00 | $555.56 | $-0.00 | $0.08 | $10,000.08 |