| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $378.90 | $544.52 | $9,093.60 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $378.90 | $42.75 | $336.15 | $336.15 | $8,212.85 |
| 2 | $378.90 | $41.06 | $337.83 | $673.98 | $7,875.02 |
| 3 | $378.90 | $39.38 | $339.52 | $1,013.51 | $7,535.49 |
| 4 | $378.90 | $37.68 | $341.22 | $1,354.73 | $7,194.27 |
| 5 | $378.90 | $35.97 | $342.93 | $1,697.65 | $6,851.35 |
| 6 | $378.90 | $34.26 | $344.64 | $2,042.29 | $6,506.71 |
| 7 | $378.90 | $32.53 | $346.36 | $2,388.65 | $6,160.35 |
| 8 | $378.90 | $30.80 | $348.10 | $2,736.75 | $5,812.25 |
| 9 | $378.90 | $29.06 | $349.84 | $3,086.59 | $5,462.41 |
| 10 | $378.90 | $27.31 | $351.58 | $3,438.17 | $5,110.83 |
| 11 | $378.90 | $25.55 | $353.34 | $3,791.51 | $4,757.49 |
| 12 | $378.90 | $23.79 | $355.11 | $4,146.62 | $4,402.38 |
| 13 | $378.90 | $22.01 | $356.89 | $4,503.51 | $4,045.49 |
| 14 | $378.90 | $20.23 | $358.67 | $4,862.18 | $3,686.82 |
| 15 | $378.90 | $18.43 | $360.46 | $5,222.64 | $3,326.36 |
| 16 | $378.90 | $16.63 | $362.27 | $5,584.91 | $2,964.09 |
| 17 | $378.90 | $14.82 | $364.08 | $5,948.98 | $2,600.02 |
| 18 | $378.90 | $13.00 | $365.90 | $6,314.88 | $2,234.12 |
| 19 | $378.90 | $11.17 | $367.73 | $6,682.60 | $1,866.40 |
| 20 | $378.90 | $9.33 | $369.56 | $7,052.17 | $1,496.83 |
| 21 | $378.90 | $7.48 | $371.41 | $7,423.58 | $1,125.42 |
| 22 | $378.90 | $5.63 | $373.27 | $7,796.85 | $752.15 |
| 23 | $378.90 | $3.76 | $375.14 | $8,171.99 | $377.01 |
| 24 | $378.90 | $1.89 | $377.01 | $8,549.00 | $0.00 |