| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $974.83 | $1,400.99 | $23,395.92 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $974.83 | $109.98 | $864.86 | $864.86 | $21,130.14 |
| 2 | $974.83 | $105.65 | $869.18 | $1,734.04 | $20,260.96 |
| 3 | $974.83 | $101.30 | $873.53 | $2,607.56 | $19,387.44 |
| 4 | $974.83 | $96.94 | $877.89 | $3,485.46 | $18,509.54 |
| 5 | $974.83 | $92.55 | $882.28 | $4,367.74 | $17,627.26 |
| 6 | $974.83 | $88.14 | $886.70 | $5,254.44 | $16,740.56 |
| 7 | $974.83 | $83.70 | $891.13 | $6,145.57 | $15,849.43 |
| 8 | $974.83 | $79.25 | $895.58 | $7,041.15 | $14,953.85 |
| 9 | $974.83 | $74.77 | $900.06 | $7,941.22 | $14,053.78 |
| 10 | $974.83 | $70.27 | $904.56 | $8,845.78 | $13,149.22 |
| 11 | $974.83 | $65.75 | $909.09 | $9,754.86 | $12,240.14 |
| 12 | $974.83 | $61.20 | $913.63 | $10,668.50 | $11,326.50 |
| 13 | $974.83 | $56.63 | $918.20 | $11,586.69 | $10,408.31 |
| 14 | $974.83 | $52.04 | $922.79 | $12,509.48 | $9,485.52 |
| 15 | $974.83 | $47.43 | $927.40 | $13,436.89 | $8,558.11 |
| 16 | $974.83 | $42.79 | $932.04 | $14,368.93 | $7,626.07 |
| 17 | $974.83 | $38.13 | $936.70 | $15,305.63 | $6,689.37 |
| 18 | $974.83 | $33.45 | $941.38 | $16,247.02 | $5,747.98 |
| 19 | $974.83 | $28.74 | $946.09 | $17,193.11 | $4,801.89 |
| 20 | $974.83 | $24.01 | $950.82 | $18,143.93 | $3,851.07 |
| 21 | $974.83 | $19.26 | $955.58 | $19,099.51 | $2,895.49 |
| 22 | $974.83 | $14.48 | $960.35 | $20,059.86 | $1,935.14 |
| 23 | $974.83 | $9.68 | $965.16 | $21,025.02 | $969.98 |
| 24 | $974.83 | $4.85 | $969.98 | $21,995.00 | $0.00 |