A
B
C
D
E
F

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
F12
Loan Amount
1,000.00
Interest
12.00%
Term (months)
12
Starting
1/88
Month
Balance
Payment
Interest
Principal
New Balance
1/88
1,000.00
88.85
10.00
78.85
921.15
2/88
921.15
88.85
9.21
79.64
841.51
3/88
841.51
88.85
8.42
80.43
761.08
4/88
761.08
88.85
7.61
81.24
679.84
5/88
679.84
88.85
6.80
82.05
597.79
6/88
597.79
88.85
5.98
82.87
514.92
7/88
514.92
88.85
5.15
83.70
431.22
8/88
431.22
88.85
4.31
84.54
346.68
9/88
346.68
88.85
3.47
85.38
261.30
10/88
261.30
88.85
2.61
86.24
175.07
11/88
175.07
88.85
1.75
87.10
87.97
12/88
87.97
88.85
0.88
87.97
0.00
Totals
1,066.19
66.19