| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $18.26 | $26.24 | $438.24 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $18.26 | $2.06 | $16.20 | $16.20 | $395.80 |
| 2 | $18.26 | $1.98 | $16.28 | $32.48 | $379.52 |
| 3 | $18.26 | $1.90 | $16.36 | $48.84 | $363.16 |
| 4 | $18.26 | $1.82 | $16.44 | $65.29 | $346.71 |
| 5 | $18.26 | $1.73 | $16.53 | $81.81 | $330.19 |
| 6 | $18.26 | $1.65 | $16.61 | $98.42 | $313.58 |
| 7 | $18.26 | $1.57 | $16.69 | $115.12 | $296.88 |
| 8 | $18.26 | $1.48 | $16.78 | $131.89 | $280.11 |
| 9 | $18.26 | $1.40 | $16.86 | $148.75 | $263.25 |
| 10 | $18.26 | $1.32 | $16.94 | $165.69 | $246.31 |
| 11 | $18.26 | $1.23 | $17.03 | $182.72 | $229.28 |
| 12 | $18.26 | $1.15 | $17.11 | $199.84 | $212.16 |
| 13 | $18.26 | $1.06 | $17.20 | $217.04 | $194.96 |
| 14 | $18.26 | $0.97 | $17.29 | $234.32 | $177.68 |
| 15 | $18.26 | $0.89 | $17.37 | $251.69 | $160.31 |
| 16 | $18.26 | $0.80 | $17.46 | $269.15 | $142.85 |
| 17 | $18.26 | $0.71 | $17.55 | $286.70 | $125.30 |
| 18 | $18.26 | $0.63 | $17.63 | $304.33 | $107.67 |
| 19 | $18.26 | $0.54 | $17.72 | $322.05 | $89.95 |
| 20 | $18.26 | $0.45 | $17.81 | $339.86 | $72.14 |
| 21 | $18.26 | $0.36 | $17.90 | $357.76 | $54.24 |
| 22 | $18.26 | $0.27 | $17.99 | $375.75 | $36.25 |
| 23 | $18.26 | $0.18 | $18.08 | $393.83 | $18.17 |
| 24 | $18.26 | $0.09 | $18.17 | $412.00 | $0.00 |