| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $42.50 | $61.11 | $1,020.00 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $42.50 | $4.80 | $37.71 | $37.71 | $921.29 |
| 2 | $42.50 | $4.61 | $37.90 | $75.61 | $883.39 |
| 3 | $42.50 | $4.42 | $38.09 | $113.69 | $845.31 |
| 4 | $42.50 | $4.23 | $38.28 | $151.97 | $807.03 |
| 5 | $42.50 | $4.04 | $38.47 | $190.44 | $768.56 |
| 6 | $42.50 | $3.84 | $38.66 | $229.10 | $729.90 |
| 7 | $42.50 | $3.65 | $38.85 | $267.95 | $691.05 |
| 8 | $42.50 | $3.46 | $39.05 | $307.00 | $652.00 |
| 9 | $42.50 | $3.26 | $39.24 | $346.24 | $612.76 |
| 10 | $42.50 | $3.06 | $39.44 | $385.68 | $573.32 |
| 11 | $42.50 | $2.87 | $39.64 | $425.32 | $533.68 |
| 12 | $42.50 | $2.67 | $39.84 | $465.16 | $493.84 |
| 13 | $42.50 | $2.47 | $40.03 | $505.19 | $453.81 |
| 14 | $42.50 | $2.27 | $40.23 | $545.42 | $413.58 |
| 15 | $42.50 | $2.07 | $40.44 | $585.86 | $373.14 |
| 16 | $42.50 | $1.87 | $40.64 | $626.50 | $332.50 |
| 17 | $42.50 | $1.66 | $40.84 | $667.34 | $291.66 |
| 18 | $42.50 | $1.46 | $41.05 | $708.38 | $250.62 |
| 19 | $42.50 | $1.25 | $41.25 | $749.63 | $209.37 |
| 20 | $42.50 | $1.05 | $41.46 | $791.09 | $167.91 |
| 21 | $42.50 | $0.84 | $41.66 | $832.75 | $126.25 |
| 22 | $42.50 | $0.63 | $41.87 | $874.63 | $84.37 |
| 23 | $42.50 | $0.42 | $42.08 | $916.71 | $42.29 |
| 24 | $42.50 | $0.21 | $42.29 | $959.00 | $0.00 |