|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,000,000.00 | $125.00 | $83,276.06 | $916,723.94 | $125.00 | $83,401.06 |
| 2 | $916,723.94 | $114.59 | $83,286.47 | $833,437.48 | $239.59 | $166,802.11 |
| 3 | $833,437.48 | $104.18 | $83,296.88 | $750,140.60 | $343.77 | $250,203.17 |
| 4 | $750,140.60 | $93.77 | $83,307.29 | $666,833.31 | $437.54 | $333,604.23 |
| 5 | $666,833.31 | $83.35 | $83,317.70 | $583,515.61 | $520.89 | $417,005.29 |
| 6 | $583,515.61 | $72.94 | $83,328.12 | $500,187.49 | $593.83 | $500,406.34 |
| 7 | $500,187.49 | $62.52 | $83,338.53 | $416,848.95 | $656.35 | $583,807.40 |
| 8 | $416,848.95 | $52.11 | $83,348.95 | $333,500.00 | $708.46 | $667,208.46 |
| 9 | $333,500.00 | $41.69 | $83,359.37 | $250,140.63 | $750.15 | $750,609.51 |
| 10 | $250,140.63 | $31.27 | $83,369.79 | $166,770.84 | $781.42 | $834,010.57 |
| 11 | $166,770.84 | $20.85 | $83,380.21 | $83,390.63 | $802.26 | $917,411.63 |
| 12 | $83,390.63 | $10.42 | $83,390.63 | $-0.00 | $812.69 | $1,000,812.69 |