| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $14.76 | $21.23 | $354.24 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $14.76 | $1.67 | $13.09 | $13.09 | $319.91 |
| 2 | $14.76 | $1.60 | $13.16 | $26.25 | $306.75 |
| 3 | $14.76 | $1.53 | $13.23 | $39.48 | $293.52 |
| 4 | $14.76 | $1.47 | $13.29 | $52.77 | $280.23 |
| 5 | $14.76 | $1.40 | $13.36 | $66.13 | $266.87 |
| 6 | $14.76 | $1.33 | $13.42 | $79.55 | $253.45 |
| 7 | $14.76 | $1.27 | $13.49 | $93.04 | $239.96 |
| 8 | $14.76 | $1.20 | $13.56 | $106.60 | $226.40 |
| 9 | $14.76 | $1.13 | $13.63 | $120.23 | $212.77 |
| 10 | $14.76 | $1.06 | $13.69 | $133.92 | $199.08 |
| 11 | $14.76 | $1.00 | $13.76 | $147.69 | $185.31 |
| 12 | $14.76 | $0.93 | $13.83 | $161.52 | $171.48 |
| 13 | $14.76 | $0.86 | $13.90 | $175.42 | $157.58 |
| 14 | $14.76 | $0.79 | $13.97 | $189.39 | $143.61 |
| 15 | $14.76 | $0.72 | $14.04 | $203.43 | $129.57 |
| 16 | $14.76 | $0.65 | $14.11 | $217.54 | $115.46 |
| 17 | $14.76 | $0.58 | $14.18 | $231.72 | $101.28 |
| 18 | $14.76 | $0.51 | $14.25 | $245.98 | $87.02 |
| 19 | $14.76 | $0.44 | $14.32 | $260.30 | $72.70 |
| 20 | $14.76 | $0.36 | $14.40 | $274.70 | $58.30 |
| 21 | $14.76 | $0.29 | $14.47 | $289.16 | $43.84 |
| 22 | $14.76 | $0.22 | $14.54 | $303.70 | $29.30 |
| 23 | $14.76 | $0.15 | $14.61 | $318.31 | $14.69 |
| 24 | $14.76 | $0.07 | $14.69 | $333.00 | $0.00 |