| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $250.06 | $359.37 | $6,001.44 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $250.06 | $28.21 | $221.85 | $221.85 | $5,420.15 |
| 2 | $250.06 | $27.10 | $222.96 | $444.80 | $5,197.20 |
| 3 | $250.06 | $25.99 | $224.07 | $668.87 | $4,973.13 |
| 4 | $250.06 | $24.87 | $225.19 | $894.07 | $4,747.93 |
| 5 | $250.06 | $23.74 | $226.32 | $1,120.38 | $4,521.62 |
| 6 | $250.06 | $22.61 | $227.45 | $1,347.83 | $4,294.17 |
| 7 | $250.06 | $21.47 | $228.59 | $1,576.42 | $4,065.58 |
| 8 | $250.06 | $20.33 | $229.73 | $1,806.15 | $3,835.85 |
| 9 | $250.06 | $19.18 | $230.88 | $2,037.02 | $3,604.98 |
| 10 | $250.06 | $18.02 | $232.03 | $2,269.06 | $3,372.94 |
| 11 | $250.06 | $16.86 | $233.19 | $2,502.25 | $3,139.75 |
| 12 | $250.06 | $15.70 | $234.36 | $2,736.61 | $2,905.39 |
| 13 | $250.06 | $14.53 | $235.53 | $2,972.14 | $2,669.86 |
| 14 | $250.06 | $13.35 | $236.71 | $3,208.84 | $2,433.16 |
| 15 | $250.06 | $12.17 | $237.89 | $3,446.73 | $2,195.27 |
| 16 | $250.06 | $10.98 | $239.08 | $3,685.82 | $1,956.18 |
| 17 | $250.06 | $9.78 | $240.28 | $3,926.09 | $1,715.91 |
| 18 | $250.06 | $8.58 | $241.48 | $4,167.57 | $1,474.43 |
| 19 | $250.06 | $7.37 | $242.68 | $4,410.25 | $1,231.75 |
| 20 | $250.06 | $6.16 | $243.90 | $4,654.15 | $987.85 |
| 21 | $250.06 | $4.94 | $245.12 | $4,899.27 | $742.73 |
| 22 | $250.06 | $3.71 | $246.34 | $5,145.61 | $496.39 |
| 23 | $250.06 | $2.48 | $247.57 | $5,393.19 | $248.81 |
| 24 | $250.06 | $1.24 | $248.81 | $5,642.00 | $0.00 |