| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $14.71 | $21.14 | $353.04 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $14.71 | $1.66 | $13.05 | $13.05 | $318.95 |
| 2 | $14.71 | $1.59 | $13.12 | $26.17 | $305.83 |
| 3 | $14.71 | $1.53 | $13.19 | $39.36 | $292.64 |
| 4 | $14.71 | $1.46 | $13.25 | $52.61 | $279.39 |
| 5 | $14.71 | $1.40 | $13.32 | $65.93 | $266.07 |
| 6 | $14.71 | $1.33 | $13.38 | $79.31 | $252.69 |
| 7 | $14.71 | $1.26 | $13.45 | $92.76 | $239.24 |
| 8 | $14.71 | $1.20 | $13.52 | $106.28 | $225.72 |
| 9 | $14.71 | $1.13 | $13.59 | $119.87 | $212.13 |
| 10 | $14.71 | $1.06 | $13.65 | $133.52 | $198.48 |
| 11 | $14.71 | $0.99 | $13.72 | $147.24 | $184.76 |
| 12 | $14.71 | $0.92 | $13.79 | $161.03 | $170.97 |
| 13 | $14.71 | $0.85 | $13.86 | $174.89 | $157.11 |
| 14 | $14.71 | $0.79 | $13.93 | $188.82 | $143.18 |
| 15 | $14.71 | $0.72 | $14.00 | $202.82 | $129.18 |
| 16 | $14.71 | $0.65 | $14.07 | $216.89 | $115.11 |
| 17 | $14.71 | $0.58 | $14.14 | $231.03 | $100.97 |
| 18 | $14.71 | $0.50 | $14.21 | $245.24 | $86.76 |
| 19 | $14.71 | $0.43 | $14.28 | $259.52 | $72.48 |
| 20 | $14.71 | $0.36 | $14.35 | $273.87 | $58.13 |
| 21 | $14.71 | $0.29 | $14.42 | $288.29 | $43.71 |
| 22 | $14.71 | $0.22 | $14.50 | $302.79 | $29.21 |
| 23 | $14.71 | $0.15 | $14.57 | $317.36 | $14.64 |
| 24 | $14.71 | $0.07 | $14.64 | $332.00 | $0.00 |