| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $15.20 | $21.86 | $364.80 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $15.20 | $1.72 | $13.49 | $13.49 | $329.51 |
| 2 | $15.20 | $1.65 | $13.55 | $27.04 | $315.96 |
| 3 | $15.20 | $1.58 | $13.62 | $40.66 | $302.34 |
| 4 | $15.20 | $1.51 | $13.69 | $54.35 | $288.65 |
| 5 | $15.20 | $1.44 | $13.76 | $68.11 | $274.89 |
| 6 | $15.20 | $1.37 | $13.83 | $81.94 | $261.06 |
| 7 | $15.20 | $1.31 | $13.90 | $95.84 | $247.16 |
| 8 | $15.20 | $1.24 | $13.97 | $109.80 | $233.20 |
| 9 | $15.20 | $1.17 | $14.04 | $123.84 | $219.16 |
| 10 | $15.20 | $1.10 | $14.11 | $137.95 | $205.05 |
| 11 | $15.20 | $1.03 | $14.18 | $152.12 | $190.88 |
| 12 | $15.20 | $0.95 | $14.25 | $166.37 | $176.63 |
| 13 | $15.20 | $0.88 | $14.32 | $180.69 | $162.31 |
| 14 | $15.20 | $0.81 | $14.39 | $195.08 | $147.92 |
| 15 | $15.20 | $0.74 | $14.46 | $209.54 | $133.46 |
| 16 | $15.20 | $0.67 | $14.53 | $224.08 | $118.92 |
| 17 | $15.20 | $0.59 | $14.61 | $238.68 | $104.32 |
| 18 | $15.20 | $0.52 | $14.68 | $253.36 | $89.64 |
| 19 | $15.20 | $0.45 | $14.75 | $268.12 | $74.88 |
| 20 | $15.20 | $0.37 | $14.83 | $282.94 | $60.06 |
| 21 | $15.20 | $0.30 | $14.90 | $297.85 | $45.15 |
| 22 | $15.20 | $0.23 | $14.98 | $312.82 | $30.18 |
| 23 | $15.20 | $0.15 | $15.05 | $327.87 | $15.13 |
| 24 | $15.20 | $0.08 | $15.13 | $343.00 | $0.00 |