| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $14.94 | $21.49 | $358.56 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $14.94 | $1.69 | $13.25 | $13.25 | $323.75 |
| 2 | $14.94 | $1.62 | $13.32 | $26.57 | $310.43 |
| 3 | $14.94 | $1.55 | $13.38 | $39.95 | $297.05 |
| 4 | $14.94 | $1.49 | $13.45 | $53.40 | $283.60 |
| 5 | $14.94 | $1.42 | $13.52 | $66.92 | $270.08 |
| 6 | $14.94 | $1.35 | $13.59 | $80.51 | $256.49 |
| 7 | $14.94 | $1.28 | $13.65 | $94.16 | $242.84 |
| 8 | $14.94 | $1.21 | $13.72 | $107.88 | $229.12 |
| 9 | $14.94 | $1.15 | $13.79 | $121.67 | $215.33 |
| 10 | $14.94 | $1.08 | $13.86 | $135.53 | $201.47 |
| 11 | $14.94 | $1.01 | $13.93 | $149.46 | $187.54 |
| 12 | $14.94 | $0.94 | $14.00 | $163.46 | $173.54 |
| 13 | $14.94 | $0.87 | $14.07 | $177.53 | $159.47 |
| 14 | $14.94 | $0.80 | $14.14 | $191.67 | $145.33 |
| 15 | $14.94 | $0.73 | $14.21 | $205.88 | $131.12 |
| 16 | $14.94 | $0.66 | $14.28 | $220.16 | $116.84 |
| 17 | $14.94 | $0.58 | $14.35 | $234.51 | $102.49 |
| 18 | $14.94 | $0.51 | $14.42 | $248.93 | $88.07 |
| 19 | $14.94 | $0.44 | $14.50 | $263.43 | $73.57 |
| 20 | $14.94 | $0.37 | $14.57 | $278.00 | $59.00 |
| 21 | $14.94 | $0.30 | $14.64 | $292.64 | $44.36 |
| 22 | $14.94 | $0.22 | $14.71 | $307.35 | $29.65 |
| 23 | $14.94 | $0.15 | $14.79 | $322.14 | $14.86 |
| 24 | $14.94 | $0.07 | $14.86 | $337.00 | $0.00 |