| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $18.88 | $27.15 | $453.12 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $18.88 | $2.13 | $16.75 | $16.75 | $409.25 |
| 2 | $18.88 | $2.05 | $16.83 | $33.58 | $392.42 |
| 3 | $18.88 | $1.96 | $16.92 | $50.50 | $375.50 |
| 4 | $18.88 | $1.88 | $17.00 | $67.51 | $358.49 |
| 5 | $18.88 | $1.79 | $17.09 | $84.59 | $341.41 |
| 6 | $18.88 | $1.71 | $17.17 | $101.77 | $324.23 |
| 7 | $18.88 | $1.62 | $17.26 | $119.03 | $306.97 |
| 8 | $18.88 | $1.53 | $17.35 | $136.37 | $289.63 |
| 9 | $18.88 | $1.45 | $17.43 | $153.81 | $272.19 |
| 10 | $18.88 | $1.36 | $17.52 | $171.33 | $254.67 |
| 11 | $18.88 | $1.27 | $17.61 | $188.93 | $237.07 |
| 12 | $18.88 | $1.19 | $17.70 | $206.63 | $219.37 |
| 13 | $18.88 | $1.10 | $17.78 | $224.41 | $201.59 |
| 14 | $18.88 | $1.01 | $17.87 | $242.28 | $183.72 |
| 15 | $18.88 | $0.92 | $17.96 | $260.25 | $165.75 |
| 16 | $18.88 | $0.83 | $18.05 | $278.30 | $147.70 |
| 17 | $18.88 | $0.74 | $18.14 | $296.44 | $129.56 |
| 18 | $18.88 | $0.65 | $18.23 | $314.67 | $111.33 |
| 19 | $18.88 | $0.56 | $18.32 | $333.00 | $93.00 |
| 20 | $18.88 | $0.47 | $18.42 | $351.41 | $74.59 |
| 21 | $18.88 | $0.37 | $18.51 | $369.92 | $56.08 |
| 22 | $18.88 | $0.28 | $18.60 | $388.52 | $37.48 |
| 23 | $18.88 | $0.19 | $18.69 | $407.21 | $18.79 |
| 24 | $18.88 | $0.09 | $18.79 | $426.00 | $0.00 |