| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $17.99 | $25.88 | $431.76 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $17.99 | $2.03 | $15.96 | $15.96 | $390.04 |
| 2 | $17.99 | $1.95 | $16.04 | $32.01 | $373.99 |
| 3 | $17.99 | $1.87 | $16.12 | $48.13 | $357.87 |
| 4 | $17.99 | $1.79 | $16.20 | $64.34 | $341.66 |
| 5 | $17.99 | $1.71 | $16.29 | $80.62 | $325.38 |
| 6 | $17.99 | $1.63 | $16.37 | $96.99 | $309.01 |
| 7 | $17.99 | $1.55 | $16.45 | $113.44 | $292.56 |
| 8 | $17.99 | $1.46 | $16.53 | $129.97 | $276.03 |
| 9 | $17.99 | $1.38 | $16.61 | $146.58 | $259.42 |
| 10 | $17.99 | $1.30 | $16.70 | $163.28 | $242.72 |
| 11 | $17.99 | $1.21 | $16.78 | $180.06 | $225.94 |
| 12 | $17.99 | $1.13 | $16.86 | $196.93 | $209.07 |
| 13 | $17.99 | $1.05 | $16.95 | $213.88 | $192.12 |
| 14 | $17.99 | $0.96 | $17.03 | $230.91 | $175.09 |
| 15 | $17.99 | $0.88 | $17.12 | $248.03 | $157.97 |
| 16 | $17.99 | $0.79 | $17.20 | $265.23 | $140.77 |
| 17 | $17.99 | $0.70 | $17.29 | $282.52 | $123.48 |
| 18 | $17.99 | $0.62 | $17.38 | $299.90 | $106.10 |
| 19 | $17.99 | $0.53 | $17.46 | $317.36 | $88.64 |
| 20 | $17.99 | $0.44 | $17.55 | $334.91 | $71.09 |
| 21 | $17.99 | $0.36 | $17.64 | $352.55 | $53.45 |
| 22 | $17.99 | $0.27 | $17.73 | $370.28 | $35.72 |
| 23 | $17.99 | $0.18 | $17.82 | $388.10 | $17.90 |
| 24 | $17.99 | $0.09 | $17.90 | $406.00 | $0.00 |