| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $14.67 | $21.07 | $352.08 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $14.67 | $1.66 | $13.02 | $13.02 | $317.98 |
| 2 | $14.67 | $1.59 | $13.08 | $26.10 | $304.90 |
| 3 | $14.67 | $1.52 | $13.15 | $39.24 | $291.76 |
| 4 | $14.67 | $1.46 | $13.21 | $52.45 | $278.55 |
| 5 | $14.67 | $1.39 | $13.28 | $65.73 | $265.27 |
| 6 | $14.67 | $1.33 | $13.34 | $79.07 | $251.93 |
| 7 | $14.67 | $1.26 | $13.41 | $92.48 | $238.52 |
| 8 | $14.67 | $1.19 | $13.48 | $105.96 | $225.04 |
| 9 | $14.67 | $1.13 | $13.54 | $119.51 | $211.49 |
| 10 | $14.67 | $1.06 | $13.61 | $133.12 | $197.88 |
| 11 | $14.67 | $0.99 | $13.68 | $146.80 | $184.20 |
| 12 | $14.67 | $0.92 | $13.75 | $160.55 | $170.45 |
| 13 | $14.67 | $0.85 | $13.82 | $174.37 | $156.63 |
| 14 | $14.67 | $0.78 | $13.89 | $188.25 | $142.75 |
| 15 | $14.67 | $0.71 | $13.96 | $202.21 | $128.79 |
| 16 | $14.67 | $0.64 | $14.03 | $216.24 | $114.76 |
| 17 | $14.67 | $0.57 | $14.10 | $230.33 | $100.67 |
| 18 | $14.67 | $0.50 | $14.17 | $244.50 | $86.50 |
| 19 | $14.67 | $0.43 | $14.24 | $258.74 | $72.26 |
| 20 | $14.67 | $0.36 | $14.31 | $273.05 | $57.95 |
| 21 | $14.67 | $0.29 | $14.38 | $287.43 | $43.57 |
| 22 | $14.67 | $0.22 | $14.45 | $301.88 | $29.12 |
| 23 | $14.67 | $0.15 | $14.52 | $316.40 | $14.60 |
| 24 | $14.67 | $0.07 | $14.60 | $331.00 | $0.00 |