| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $14.98 | $21.53 | $359.52 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $14.98 | $1.69 | $13.29 | $13.29 | $324.71 |
| 2 | $14.98 | $1.62 | $13.36 | $26.65 | $311.35 |
| 3 | $14.98 | $1.56 | $13.42 | $40.07 | $297.93 |
| 4 | $14.98 | $1.49 | $13.49 | $53.56 | $284.44 |
| 5 | $14.98 | $1.42 | $13.56 | $67.12 | $270.88 |
| 6 | $14.98 | $1.35 | $13.63 | $80.75 | $257.25 |
| 7 | $14.98 | $1.29 | $13.69 | $94.44 | $243.56 |
| 8 | $14.98 | $1.22 | $13.76 | $108.20 | $229.80 |
| 9 | $14.98 | $1.15 | $13.83 | $122.03 | $215.97 |
| 10 | $14.98 | $1.08 | $13.90 | $135.93 | $202.07 |
| 11 | $14.98 | $1.01 | $13.97 | $149.90 | $188.10 |
| 12 | $14.98 | $0.94 | $14.04 | $163.94 | $174.06 |
| 13 | $14.98 | $0.87 | $14.11 | $178.05 | $159.95 |
| 14 | $14.98 | $0.80 | $14.18 | $192.23 | $145.77 |
| 15 | $14.98 | $0.73 | $14.25 | $206.49 | $131.51 |
| 16 | $14.98 | $0.66 | $14.32 | $220.81 | $117.19 |
| 17 | $14.98 | $0.59 | $14.39 | $235.20 | $102.80 |
| 18 | $14.98 | $0.51 | $14.47 | $249.67 | $88.33 |
| 19 | $14.98 | $0.44 | $14.54 | $264.21 | $73.79 |
| 20 | $14.98 | $0.37 | $14.61 | $278.82 | $59.18 |
| 21 | $14.98 | $0.30 | $14.68 | $293.50 | $44.50 |
| 22 | $14.98 | $0.22 | $14.76 | $308.26 | $29.74 |
| 23 | $14.98 | $0.15 | $14.83 | $323.09 | $14.91 |
| 24 | $14.98 | $0.07 | $14.91 | $338.00 | $0.00 |