| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $376.50 | $541.10 | $9,036.00 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $376.50 | $42.48 | $334.03 | $334.03 | $8,160.97 |
| 2 | $376.50 | $40.80 | $335.70 | $669.73 | $7,825.27 |
| 3 | $376.50 | $39.13 | $337.38 | $1,007.10 | $7,487.90 |
| 4 | $376.50 | $37.44 | $339.06 | $1,346.17 | $7,148.83 |
| 5 | $376.50 | $35.74 | $340.76 | $1,686.93 | $6,808.07 |
| 6 | $376.50 | $34.04 | $342.46 | $2,029.39 | $6,465.61 |
| 7 | $376.50 | $32.33 | $344.18 | $2,373.57 | $6,121.43 |
| 8 | $376.50 | $30.61 | $345.90 | $2,719.46 | $5,775.54 |
| 9 | $376.50 | $28.88 | $347.63 | $3,067.09 | $5,427.91 |
| 10 | $376.50 | $27.14 | $349.36 | $3,416.45 | $5,078.55 |
| 11 | $376.50 | $25.39 | $351.11 | $3,767.56 | $4,727.44 |
| 12 | $376.50 | $23.64 | $352.87 | $4,120.43 | $4,374.57 |
| 13 | $376.50 | $21.87 | $354.63 | $4,475.06 | $4,019.94 |
| 14 | $376.50 | $20.10 | $356.40 | $4,831.47 | $3,663.53 |
| 15 | $376.50 | $18.32 | $358.19 | $5,189.65 | $3,305.35 |
| 16 | $376.50 | $16.53 | $359.98 | $5,549.63 | $2,945.37 |
| 17 | $376.50 | $14.73 | $361.78 | $5,911.40 | $2,583.60 |
| 18 | $376.50 | $12.92 | $363.59 | $6,274.99 | $2,220.01 |
| 19 | $376.50 | $11.10 | $365.40 | $6,640.39 | $1,854.61 |
| 20 | $376.50 | $9.27 | $367.23 | $7,007.62 | $1,487.38 |
| 21 | $376.50 | $7.44 | $369.07 | $7,376.69 | $1,118.31 |
| 22 | $376.50 | $5.59 | $370.91 | $7,747.60 | $747.40 |
| 23 | $376.50 | $3.74 | $372.77 | $8,120.37 | $374.63 |
| 24 | $376.50 | $1.87 | $374.63 | $8,495.00 | $0.00 |