| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $673.63 | $968.09 | $16,167.12 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $673.63 | $76.00 | $597.63 | $597.63 | $14,601.37 |
| 2 | $673.63 | $73.01 | $600.62 | $1,198.26 | $14,000.74 |
| 3 | $673.63 | $70.00 | $603.63 | $1,801.88 | $13,397.12 |
| 4 | $673.63 | $66.99 | $606.64 | $2,408.52 | $12,790.48 |
| 5 | $673.63 | $63.95 | $609.68 | $3,018.20 | $12,180.80 |
| 6 | $673.63 | $60.90 | $612.72 | $3,630.93 | $11,568.07 |
| 7 | $673.63 | $57.84 | $615.79 | $4,246.71 | $10,952.29 |
| 8 | $673.63 | $54.76 | $618.87 | $4,865.58 | $10,333.42 |
| 9 | $673.63 | $51.67 | $621.96 | $5,487.54 | $9,711.46 |
| 10 | $673.63 | $48.56 | $625.07 | $6,112.62 | $9,086.38 |
| 11 | $673.63 | $45.43 | $628.20 | $6,740.81 | $8,458.19 |
| 12 | $673.63 | $42.29 | $631.34 | $7,372.15 | $7,826.85 |
| 13 | $673.63 | $39.13 | $634.49 | $8,006.65 | $7,192.35 |
| 14 | $673.63 | $35.96 | $637.67 | $8,644.31 | $6,554.69 |
| 15 | $673.63 | $32.77 | $640.86 | $9,285.17 | $5,913.83 |
| 16 | $673.63 | $29.57 | $644.06 | $9,929.23 | $5,269.77 |
| 17 | $673.63 | $26.35 | $647.28 | $10,576.51 | $4,622.49 |
| 18 | $673.63 | $23.11 | $650.52 | $11,227.02 | $3,971.98 |
| 19 | $673.63 | $19.86 | $653.77 | $11,880.79 | $3,318.21 |
| 20 | $673.63 | $16.59 | $657.04 | $12,537.83 | $2,661.17 |
| 21 | $673.63 | $13.31 | $660.32 | $13,198.15 | $2,000.85 |
| 22 | $673.63 | $10.00 | $663.62 | $13,861.78 | $1,337.22 |
| 23 | $673.63 | $6.69 | $666.94 | $14,528.72 | $670.28 |
| 24 | $673.63 | $3.35 | $670.28 | $15,199.00 | $0.00 |