| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $17.60 | $25.29 | $422.40 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $17.60 | $1.99 | $15.61 | $15.61 | $381.39 |
| 2 | $17.60 | $1.91 | $15.69 | $31.30 | $365.70 |
| 3 | $17.60 | $1.83 | $15.77 | $47.07 | $349.93 |
| 4 | $17.60 | $1.75 | $15.85 | $62.91 | $334.09 |
| 5 | $17.60 | $1.67 | $15.92 | $78.84 | $318.16 |
| 6 | $17.60 | $1.59 | $16.00 | $94.84 | $302.16 |
| 7 | $17.60 | $1.51 | $16.08 | $110.92 | $286.08 |
| 8 | $17.60 | $1.43 | $16.16 | $127.09 | $269.91 |
| 9 | $17.60 | $1.35 | $16.25 | $143.34 | $253.66 |
| 10 | $17.60 | $1.27 | $16.33 | $159.66 | $237.34 |
| 11 | $17.60 | $1.19 | $16.41 | $176.07 | $220.93 |
| 12 | $17.60 | $1.10 | $16.49 | $192.56 | $204.44 |
| 13 | $17.60 | $1.02 | $16.57 | $209.13 | $187.87 |
| 14 | $17.60 | $0.94 | $16.66 | $225.79 | $171.21 |
| 15 | $17.60 | $0.86 | $16.74 | $242.53 | $154.47 |
| 16 | $17.60 | $0.77 | $16.82 | $259.35 | $137.65 |
| 17 | $17.60 | $0.69 | $16.91 | $276.26 | $120.74 |
| 18 | $17.60 | $0.60 | $16.99 | $293.25 | $103.75 |
| 19 | $17.60 | $0.52 | $17.08 | $310.33 | $86.67 |
| 20 | $17.60 | $0.43 | $17.16 | $327.49 | $69.51 |
| 21 | $17.60 | $0.35 | $17.25 | $344.74 | $52.26 |
| 22 | $17.60 | $0.26 | $17.33 | $362.07 | $34.93 |
| 23 | $17.60 | $0.17 | $17.42 | $379.49 | $17.51 |
| 24 | $17.60 | $0.09 | $17.51 | $397.00 | $0.00 |