| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $16.75 | $24.07 | $402.00 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $16.75 | $1.89 | $14.86 | $14.86 | $363.14 |
| 2 | $16.75 | $1.82 | $14.94 | $29.80 | $348.20 |
| 3 | $16.75 | $1.74 | $15.01 | $44.81 | $333.19 |
| 4 | $16.75 | $1.67 | $15.09 | $59.90 | $318.10 |
| 5 | $16.75 | $1.59 | $15.16 | $75.06 | $302.94 |
| 6 | $16.75 | $1.51 | $15.24 | $90.30 | $287.70 |
| 7 | $16.75 | $1.44 | $15.31 | $105.62 | $272.38 |
| 8 | $16.75 | $1.36 | $15.39 | $121.01 | $256.99 |
| 9 | $16.75 | $1.28 | $15.47 | $136.48 | $241.52 |
| 10 | $16.75 | $1.21 | $15.55 | $152.02 | $225.98 |
| 11 | $16.75 | $1.13 | $15.62 | $167.64 | $210.36 |
| 12 | $16.75 | $1.05 | $15.70 | $183.35 | $194.65 |
| 13 | $16.75 | $0.97 | $15.78 | $199.13 | $178.87 |
| 14 | $16.75 | $0.89 | $15.86 | $214.98 | $163.02 |
| 15 | $16.75 | $0.82 | $15.94 | $230.92 | $147.08 |
| 16 | $16.75 | $0.74 | $16.02 | $246.94 | $131.06 |
| 17 | $16.75 | $0.66 | $16.10 | $263.04 | $114.96 |
| 18 | $16.75 | $0.57 | $16.18 | $279.22 | $98.78 |
| 19 | $16.75 | $0.49 | $16.26 | $295.48 | $82.52 |
| 20 | $16.75 | $0.41 | $16.34 | $311.82 | $66.18 |
| 21 | $16.75 | $0.33 | $16.42 | $328.24 | $49.76 |
| 22 | $16.75 | $0.25 | $16.50 | $344.74 | $33.26 |
| 23 | $16.75 | $0.17 | $16.59 | $361.33 | $16.67 |
| 24 | $16.75 | $0.08 | $16.67 | $378.00 | $0.00 |