Loan balance at the end of Payment Schedule for the first year: each year: begin{tabular}{|c|c|c|c|c|} hline PaymentNumber & Payment & Interest & multicolumn{1}{|c|}{ Principal } & multicolumn{1}{|c|}{ Balance } hline 1 & $6,430.13 & $4,990.00 & $1,440.13 & $964, 559.87 hline 2 & $6,430.13 & $4,982.80 & $1,447.33 & $963,112.54 hline 3 & $6,430.13 & $4, 975.56 & $1,454.57 & $961,657.98 hline 4 & $6,430.13 & $4,968.29 & $1,461.84 & $960,196.14 hline 5 & $6,430.13 & $4,960.98 & $1,469.15 & $958,726.99 hline 6 & $6,430.13 & $4,953.63 & $1,476.49 & $957,250.50 hline 7 & $6,430.13 & $4,946.25 & $1,483.88 & $955,766.62 hline 8 & $6,430.13 & $4,938.83 & $1,491.29 & $954,275.33 hline 9 & $6,430.13 & $4,931.38 & $1,498.75 & $952,776.58 hline 10 & $6,430.13 & $4,923.88 & $1,506.25 & $951,270.33 hline 11 & $6,430.13 & $4,916.35 & $1,513.78 & $949,756.56 hline 12 & $6,430.13 & $4,908.78 & $1,521.35 & $948, 235.21 hline end{tabular} begin{tabular}{|c|c|} hline Year & Balance hline 1 & hline 2 & hline 3 & hline 4 & hline 5 & hline 6 & hline 7 & hline 8 & hline 9 & hline 10 & hline 25 & hline end{tabular}.