| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $350.09 | $503.12 | $8,402.16 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $350.09 | $39.50 | $310.59 | $310.59 | $7,588.41 |
| 2 | $350.09 | $37.94 | $312.15 | $622.74 | $7,276.26 |
| 3 | $350.09 | $36.38 | $313.71 | $936.45 | $6,962.55 |
| 4 | $350.09 | $34.81 | $315.28 | $1,251.72 | $6,647.28 |
| 5 | $350.09 | $33.24 | $316.85 | $1,568.58 | $6,330.42 |
| 6 | $350.09 | $31.65 | $318.44 | $1,887.01 | $6,011.99 |
| 7 | $350.09 | $30.06 | $320.03 | $2,207.04 | $5,691.96 |
| 8 | $350.09 | $28.46 | $321.63 | $2,528.67 | $5,370.33 |
| 9 | $350.09 | $26.85 | $323.24 | $2,851.91 | $5,047.09 |
| 10 | $350.09 | $25.24 | $324.85 | $3,176.76 | $4,722.24 |
| 11 | $350.09 | $23.61 | $326.48 | $3,503.24 | $4,395.76 |
| 12 | $350.09 | $21.98 | $328.11 | $3,831.35 | $4,067.65 |
| 13 | $350.09 | $20.34 | $329.75 | $4,161.10 | $3,737.90 |
| 14 | $350.09 | $18.69 | $331.40 | $4,492.49 | $3,406.51 |
| 15 | $350.09 | $17.03 | $333.06 | $4,825.55 | $3,073.45 |
| 16 | $350.09 | $15.37 | $334.72 | $5,160.27 | $2,738.73 |
| 17 | $350.09 | $13.69 | $336.39 | $5,496.67 | $2,402.33 |
| 18 | $350.09 | $12.01 | $338.08 | $5,834.74 | $2,064.26 |
| 19 | $350.09 | $10.32 | $339.77 | $6,174.51 | $1,724.49 |
| 20 | $350.09 | $8.62 | $341.47 | $6,515.98 | $1,383.02 |
| 21 | $350.09 | $6.92 | $343.17 | $6,859.15 | $1,039.85 |
| 22 | $350.09 | $5.20 | $344.89 | $7,204.04 | $694.96 |
| 23 | $350.09 | $3.47 | $346.61 | $7,550.65 | $348.35 |
| 24 | $350.09 | $1.74 | $348.35 | $7,899.00 | $0.00 |