| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $15.96 | $22.94 | $383.04 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $15.96 | $1.80 | $14.16 | $14.16 | $345.84 |
| 2 | $15.96 | $1.73 | $14.23 | $28.38 | $331.62 |
| 3 | $15.96 | $1.66 | $14.30 | $42.68 | $317.32 |
| 4 | $15.96 | $1.59 | $14.37 | $57.05 | $302.95 |
| 5 | $15.96 | $1.51 | $14.44 | $71.49 | $288.51 |
| 6 | $15.96 | $1.44 | $14.51 | $86.00 | $274.00 |
| 7 | $15.96 | $1.37 | $14.59 | $100.59 | $259.41 |
| 8 | $15.96 | $1.30 | $14.66 | $115.25 | $244.75 |
| 9 | $15.96 | $1.22 | $14.73 | $129.98 | $230.02 |
| 10 | $15.96 | $1.15 | $14.81 | $144.78 | $215.22 |
| 11 | $15.96 | $1.08 | $14.88 | $159.66 | $200.34 |
| 12 | $15.96 | $1.00 | $14.95 | $174.62 | $185.38 |
| 13 | $15.96 | $0.93 | $15.03 | $189.64 | $170.36 |
| 14 | $15.96 | $0.85 | $15.10 | $204.75 | $155.25 |
| 15 | $15.96 | $0.78 | $15.18 | $219.93 | $140.07 |
| 16 | $15.96 | $0.70 | $15.26 | $235.18 | $124.82 |
| 17 | $15.96 | $0.62 | $15.33 | $250.51 | $109.49 |
| 18 | $15.96 | $0.55 | $15.41 | $265.92 | $94.08 |
| 19 | $15.96 | $0.47 | $15.49 | $281.41 | $78.59 |
| 20 | $15.96 | $0.39 | $15.56 | $296.97 | $63.03 |
| 21 | $15.96 | $0.32 | $15.64 | $312.61 | $47.39 |
| 22 | $15.96 | $0.24 | $15.72 | $328.33 | $31.67 |
| 23 | $15.96 | $0.16 | $15.80 | $344.12 | $15.88 |
| 24 | $15.96 | $0.08 | $15.88 | $360.00 | $0.00 |