|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $900.00 | $22.49 | $140.90 | $759.10 | $22.49 | $163.39 |
| 2 | $759.10 | $18.97 | $144.42 | $614.68 | $41.46 | $326.78 |
| 3 | $614.68 | $15.36 | $148.03 | $466.65 | $56.83 | $490.17 |
| 4 | $466.65 | $11.66 | $151.73 | $314.93 | $68.49 | $653.56 |
| 5 | $314.93 | $7.87 | $155.52 | $159.41 | $76.36 | $816.95 |
| 6 | $159.41 | $3.98 | $159.41 | $0.00 | $80.34 | $980.34 |