| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $14.05 | $20.20 | $337.20 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $14.05 | $1.59 | $12.46 | $12.46 | $304.54 |
| 2 | $14.05 | $1.52 | $12.53 | $24.99 | $292.01 |
| 3 | $14.05 | $1.46 | $12.59 | $37.58 | $279.42 |
| 4 | $14.05 | $1.40 | $12.65 | $50.23 | $266.77 |
| 5 | $14.05 | $1.33 | $12.72 | $62.95 | $254.05 |
| 6 | $14.05 | $1.27 | $12.78 | $75.73 | $241.27 |
| 7 | $14.05 | $1.21 | $12.84 | $88.57 | $228.43 |
| 8 | $14.05 | $1.14 | $12.91 | $101.48 | $215.52 |
| 9 | $14.05 | $1.08 | $12.97 | $114.45 | $202.55 |
| 10 | $14.05 | $1.01 | $13.04 | $127.49 | $189.51 |
| 11 | $14.05 | $0.95 | $13.10 | $140.59 | $176.41 |
| 12 | $14.05 | $0.88 | $13.17 | $153.76 | $163.24 |
| 13 | $14.05 | $0.82 | $13.23 | $166.99 | $150.01 |
| 14 | $14.05 | $0.75 | $13.30 | $180.29 | $136.71 |
| 15 | $14.05 | $0.68 | $13.37 | $193.66 | $123.34 |
| 16 | $14.05 | $0.62 | $13.43 | $207.09 | $109.91 |
| 17 | $14.05 | $0.55 | $13.50 | $220.59 | $96.41 |
| 18 | $14.05 | $0.48 | $13.57 | $234.16 | $82.84 |
| 19 | $14.05 | $0.41 | $13.64 | $247.79 | $69.21 |
| 20 | $14.05 | $0.35 | $13.70 | $261.50 | $55.50 |
| 21 | $14.05 | $0.28 | $13.77 | $275.27 | $41.73 |
| 22 | $14.05 | $0.21 | $13.84 | $289.11 | $27.89 |
| 23 | $14.05 | $0.14 | $13.91 | $303.02 | $13.98 |
| 24 | $14.05 | $0.07 | $13.98 | $317.00 | $0.00 |