| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $14.58 | $20.97 | $349.92 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $14.58 | $1.65 | $12.94 | $12.94 | $316.06 |
| 2 | $14.58 | $1.58 | $13.00 | $25.94 | $303.06 |
| 3 | $14.58 | $1.52 | $13.07 | $39.00 | $290.00 |
| 4 | $14.58 | $1.45 | $13.13 | $52.14 | $276.86 |
| 5 | $14.58 | $1.38 | $13.20 | $65.33 | $263.67 |
| 6 | $14.58 | $1.32 | $13.26 | $78.60 | $250.40 |
| 7 | $14.58 | $1.25 | $13.33 | $91.93 | $237.07 |
| 8 | $14.58 | $1.19 | $13.40 | $105.32 | $223.68 |
| 9 | $14.58 | $1.12 | $13.46 | $118.78 | $210.22 |
| 10 | $14.58 | $1.05 | $13.53 | $132.31 | $196.69 |
| 11 | $14.58 | $0.98 | $13.60 | $145.91 | $183.09 |
| 12 | $14.58 | $0.92 | $13.67 | $159.58 | $169.42 |
| 13 | $14.58 | $0.85 | $13.73 | $173.31 | $155.69 |
| 14 | $14.58 | $0.78 | $13.80 | $187.12 | $141.88 |
| 15 | $14.58 | $0.71 | $13.87 | $200.99 | $128.01 |
| 16 | $14.58 | $0.64 | $13.94 | $214.93 | $114.07 |
| 17 | $14.58 | $0.57 | $14.01 | $228.94 | $100.06 |
| 18 | $14.58 | $0.50 | $14.08 | $243.02 | $85.98 |
| 19 | $14.58 | $0.43 | $14.15 | $257.17 | $71.83 |
| 20 | $14.58 | $0.36 | $14.22 | $271.40 | $57.60 |
| 21 | $14.58 | $0.29 | $14.29 | $285.69 | $43.31 |
| 22 | $14.58 | $0.22 | $14.36 | $300.05 | $28.95 |
| 23 | $14.58 | $0.14 | $14.44 | $314.49 | $14.51 |
| 24 | $14.58 | $0.07 | $14.51 | $329.00 | $0.00 |