| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $970.62 | $1,394.93 | $23,294.88 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $970.62 | $109.50 | $861.12 | $861.12 | $21,038.88 |
| 2 | $970.62 | $105.19 | $865.43 | $1,726.55 | $20,173.45 |
| 3 | $970.62 | $100.87 | $869.75 | $2,596.30 | $19,303.70 |
| 4 | $970.62 | $96.52 | $874.10 | $3,470.41 | $18,429.59 |
| 5 | $970.62 | $92.15 | $878.47 | $4,348.88 | $17,551.12 |
| 6 | $970.62 | $87.76 | $882.87 | $5,231.74 | $16,668.26 |
| 7 | $970.62 | $83.34 | $887.28 | $6,119.02 | $15,780.98 |
| 8 | $970.62 | $78.90 | $891.72 | $7,010.74 | $14,889.26 |
| 9 | $970.62 | $74.45 | $896.18 | $7,906.92 | $13,993.08 |
| 10 | $970.62 | $69.97 | $900.66 | $8,807.57 | $13,092.43 |
| 11 | $970.62 | $65.46 | $905.16 | $9,712.73 | $12,187.27 |
| 12 | $970.62 | $60.94 | $909.69 | $10,622.42 | $11,277.58 |
| 13 | $970.62 | $56.39 | $914.23 | $11,536.65 | $10,363.35 |
| 14 | $970.62 | $51.82 | $918.80 | $12,455.45 | $9,444.55 |
| 15 | $970.62 | $47.22 | $923.40 | $13,378.85 | $8,521.15 |
| 16 | $970.62 | $42.61 | $928.02 | $14,306.87 | $7,593.13 |
| 17 | $970.62 | $37.97 | $932.66 | $15,239.52 | $6,660.48 |
| 18 | $970.62 | $33.30 | $937.32 | $16,176.84 | $5,723.16 |
| 19 | $970.62 | $28.62 | $942.01 | $17,118.85 | $4,781.15 |
| 20 | $970.62 | $23.91 | $946.72 | $18,065.56 | $3,834.44 |
| 21 | $970.62 | $19.17 | $951.45 | $19,017.01 | $2,882.99 |
| 22 | $970.62 | $14.41 | $956.21 | $19,973.22 | $1,926.78 |
| 23 | $970.62 | $9.63 | $960.99 | $20,934.21 | $965.79 |
| 24 | $970.62 | $4.83 | $965.79 | $21,900.00 | $0.00 |