Beginning Interest Payment Principal Ending Balance Pmt Balance $180,000.00 $720.00 $7,880.74 ($7,160.74) $172,839.26 $172,839.26 $691.36 $7,880.74 ($7,189.38) $165,649.88 $165,649.88 $662.60 $7,880.74 ($7,218.14) $158,431.74 $158,431.74 $633.73 $7,880.74 ($7,247.01) $151,184.73 $151,184.73 $604.74 $7,880.74 ($7,276.00) $143,908.73 $143,908.73 $575.63 $7,880.74 ($7,305.10) $136,603.63 $136,603.63 $546.41 $7,880.74 ($7,334.32) $129,269.31 $129,269.31 $517.08 $7,880.74 ($7,363.66 $121,905.65 $121,905.65 $487.62 $7,880.74 ($7,393.12) $114,512.53 $114,512.53 $458.05 $7,880.74 $7,422.69) $107,089.85 $107,089.85 $428.36 $7,880.74 ($7,452.38) $99,637.47 $99,637.47 $398.55 $7,880.74 ($7,482.19) $92,155.28 $92,155.28 $368.62 $7,880.74 $7,512.12) $84,643.16 $84,643.16 $338.57 $7,880.74 ($7,542.17) $77,101.00 $77,101.00 $308.40 $7,880.74 ($7,572.33) $69,528.66 $69,528.66 $278.11 $7,880.74 $7,602.62) $61,926.04 $61,926.04 $247.70 $7,880.74 ($7,633.03) $54,293.01 $54,293.01 $217.17 $7,880.74 ($7,663.57) $46,629.44 $46,629.44 $186.52 $7,880.74 $7,694.22) $38,935.22 $38,935.22 $155.74 $7,880.74 ($7,725.00) $31,210.23 $31,210.23 $124.84 $7,880.74 ($7,755.90) $23,454.33 $23,454.33 $93.82 $7,880.74 $7,786.92) $15,667.41 $15,667.41 $62.67 $7,880.74 ($7,818.07) $7,849.34 $7,849.34 $31.40 $7,880.74 ($7,849.34) ($0.00)