| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $16.97 | $24.40 | $407.28 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $16.97 | $1.92 | $15.06 | $15.06 | $367.94 |
| 2 | $16.97 | $1.84 | $15.14 | $30.19 | $352.81 |
| 3 | $16.97 | $1.76 | $15.21 | $45.41 | $337.59 |
| 4 | $16.97 | $1.69 | $15.29 | $60.69 | $322.31 |
| 5 | $16.97 | $1.61 | $15.36 | $76.06 | $306.94 |
| 6 | $16.97 | $1.53 | $15.44 | $91.50 | $291.50 |
| 7 | $16.97 | $1.46 | $15.52 | $107.01 | $275.99 |
| 8 | $16.97 | $1.38 | $15.59 | $122.61 | $260.39 |
| 9 | $16.97 | $1.30 | $15.67 | $138.28 | $244.72 |
| 10 | $16.97 | $1.22 | $15.75 | $154.03 | $228.97 |
| 11 | $16.97 | $1.14 | $15.83 | $169.86 | $213.14 |
| 12 | $16.97 | $1.07 | $15.91 | $185.77 | $197.23 |
| 13 | $16.97 | $0.99 | $15.99 | $201.76 | $181.24 |
| 14 | $16.97 | $0.91 | $16.07 | $217.83 | $165.17 |
| 15 | $16.97 | $0.83 | $16.15 | $233.98 | $149.02 |
| 16 | $16.97 | $0.75 | $16.23 | $250.21 | $132.79 |
| 17 | $16.97 | $0.66 | $16.31 | $266.52 | $116.48 |
| 18 | $16.97 | $0.58 | $16.39 | $282.91 | $100.09 |
| 19 | $16.97 | $0.50 | $16.47 | $299.38 | $83.62 |
| 20 | $16.97 | $0.42 | $16.56 | $315.94 | $67.06 |
| 21 | $16.97 | $0.34 | $16.64 | $332.58 | $50.42 |
| 22 | $16.97 | $0.25 | $16.72 | $349.30 | $33.70 |
| 23 | $16.97 | $0.17 | $16.81 | $366.11 | $16.89 |
| 24 | $16.97 | $0.08 | $16.89 | $383.00 | $0.00 |