| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $26.99 | $38.78 | $647.76 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $26.99 | $3.05 | $23.95 | $23.95 | $585.05 |
| 2 | $26.99 | $2.93 | $24.07 | $48.01 | $560.99 |
| 3 | $26.99 | $2.80 | $24.19 | $72.20 | $536.80 |
| 4 | $26.99 | $2.68 | $24.31 | $96.51 | $512.49 |
| 5 | $26.99 | $2.56 | $24.43 | $120.93 | $488.07 |
| 6 | $26.99 | $2.44 | $24.55 | $145.49 | $463.51 |
| 7 | $26.99 | $2.32 | $24.67 | $170.16 | $438.84 |
| 8 | $26.99 | $2.19 | $24.80 | $194.96 | $414.04 |
| 9 | $26.99 | $2.07 | $24.92 | $219.88 | $389.12 |
| 10 | $26.99 | $1.95 | $25.05 | $244.92 | $364.08 |
| 11 | $26.99 | $1.82 | $25.17 | $270.09 | $338.91 |
| 12 | $26.99 | $1.69 | $25.30 | $295.39 | $313.61 |
| 13 | $26.99 | $1.57 | $25.42 | $320.81 | $288.19 |
| 14 | $26.99 | $1.44 | $25.55 | $346.36 | $262.64 |
| 15 | $26.99 | $1.31 | $25.68 | $372.04 | $236.96 |
| 16 | $26.99 | $1.18 | $25.81 | $397.85 | $211.15 |
| 17 | $26.99 | $1.06 | $25.94 | $423.78 | $185.22 |
| 18 | $26.99 | $0.93 | $26.07 | $449.85 | $159.15 |
| 19 | $26.99 | $0.80 | $26.20 | $476.04 | $132.96 |
| 20 | $26.99 | $0.66 | $26.33 | $502.37 | $106.63 |
| 21 | $26.99 | $0.53 | $26.46 | $528.83 | $80.17 |
| 22 | $26.99 | $0.40 | $26.59 | $555.42 | $53.58 |
| 23 | $26.99 | $0.27 | $26.72 | $582.14 | $26.86 |
| 24 | $26.99 | $0.13 | $26.86 | $609.00 | $0.00 |