|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $19,000.00 | $95.00 | $747.09 | $18,252.91 | $95.00 | $842.09 |
| 2 | $18,252.91 | $91.26 | $750.83 | $17,502.08 | $186.26 | $1,684.18 |
| 3 | $17,502.08 | $87.51 | $754.58 | $16,747.50 | $273.77 | $2,526.27 |
| 4 | $16,747.50 | $83.74 | $758.35 | $15,989.15 | $357.51 | $3,368.37 |
| 5 | $15,989.15 | $79.95 | $762.15 | $15,227.00 | $437.46 | $4,210.46 |
| 6 | $15,227.00 | $76.14 | $765.96 | $14,461.04 | $513.59 | $5,052.55 |
| 7 | $14,461.04 | $72.31 | $769.79 | $13,691.26 | $585.90 | $5,894.64 |
| 8 | $13,691.26 | $68.46 | $773.64 | $12,917.62 | $654.35 | $6,736.73 |
| 9 | $12,917.62 | $64.59 | $777.50 | $12,140.12 | $718.94 | $7,578.82 |
| 10 | $12,140.12 | $60.70 | $781.39 | $11,358.73 | $779.64 | $8,420.92 |
| 11 | $11,358.73 | $56.79 | $785.30 | $10,573.43 | $836.44 | $9,263.01 |
| 12 | $10,573.43 | $52.87 | $789.22 | $9,784.21 | $889.30 | $10,105.10 |
| 13 | $9,784.21 | $48.92 | $793.17 | $8,991.03 | $938.23 | $10,947.19 |
| 14 | $8,991.03 | $44.96 | $797.14 | $8,193.90 | $983.18 | $11,789.28 |
| 15 | $8,193.90 | $40.97 | $801.12 | $7,392.78 | $1,024.15 | $12,631.37 |
| 16 | $7,392.78 | $36.96 | $805.13 | $6,587.65 | $1,061.11 | $13,473.47 |
| 17 | $6,587.65 | $32.94 | $809.15 | $5,778.49 | $1,094.05 | $14,315.56 |
| 18 | $5,778.49 | $28.89 | $813.20 | $4,965.30 | $1,122.94 | $15,157.65 |
| 19 | $4,965.30 | $24.83 | $817.27 | $4,148.03 | $1,147.77 | $15,999.74 |
| 20 | $4,148.03 | $20.74 | $821.35 | $3,326.68 | $1,168.51 | $16,841.83 |
| 21 | $3,326.68 | $16.63 | $825.46 | $2,501.22 | $1,185.14 | $17,683.92 |
| 22 | $2,501.22 | $12.51 | $829.59 | $1,671.64 | $1,197.65 | $18,526.02 |
| 23 | $1,671.64 | $8.36 | $833.73 | $837.90 | $1,206.01 | $19,368.11 |
| 24 | $837.90 | $4.19 | $837.90 | $-0.00 | $1,210.20 | $20,210.20 |