| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $15.60 | $22.41 | $374.40 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $15.60 | $1.76 | $13.84 | $13.84 | $338.16 |
| 2 | $15.60 | $1.69 | $13.91 | $27.75 | $324.25 |
| 3 | $15.60 | $1.62 | $13.98 | $41.73 | $310.27 |
| 4 | $15.60 | $1.55 | $14.05 | $55.78 | $296.22 |
| 5 | $15.60 | $1.48 | $14.12 | $69.90 | $282.10 |
| 6 | $15.60 | $1.41 | $14.19 | $84.09 | $267.91 |
| 7 | $15.60 | $1.34 | $14.26 | $98.35 | $253.65 |
| 8 | $15.60 | $1.27 | $14.33 | $112.68 | $239.32 |
| 9 | $15.60 | $1.20 | $14.40 | $127.09 | $224.91 |
| 10 | $15.60 | $1.12 | $14.48 | $141.56 | $210.44 |
| 11 | $15.60 | $1.05 | $14.55 | $156.11 | $195.89 |
| 12 | $15.60 | $0.98 | $14.62 | $170.73 | $181.27 |
| 13 | $15.60 | $0.91 | $14.69 | $185.43 | $166.57 |
| 14 | $15.60 | $0.83 | $14.77 | $200.20 | $151.80 |
| 15 | $15.60 | $0.76 | $14.84 | $215.04 | $136.96 |
| 16 | $15.60 | $0.68 | $14.92 | $229.96 | $122.04 |
| 17 | $15.60 | $0.61 | $14.99 | $244.95 | $107.05 |
| 18 | $15.60 | $0.54 | $15.07 | $260.01 | $91.99 |
| 19 | $15.60 | $0.46 | $15.14 | $275.15 | $76.85 |
| 20 | $15.60 | $0.38 | $15.22 | $290.37 | $61.63 |
| 21 | $15.60 | $0.31 | $15.29 | $305.66 | $46.34 |
| 22 | $15.60 | $0.23 | $15.37 | $321.03 | $30.97 |
| 23 | $15.60 | $0.15 | $15.45 | $336.48 | $15.52 |
| 24 | $15.60 | $0.08 | $15.52 | $352.00 | $0.00 |