| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $13.07 | $18.79 | $313.68 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $13.07 | $1.48 | $11.60 | $11.60 | $283.40 |
| 2 | $13.07 | $1.42 | $11.66 | $23.26 | $271.74 |
| 3 | $13.07 | $1.36 | $11.72 | $34.97 | $260.03 |
| 4 | $13.07 | $1.30 | $11.77 | $46.75 | $248.25 |
| 5 | $13.07 | $1.24 | $11.83 | $58.58 | $236.42 |
| 6 | $13.07 | $1.18 | $11.89 | $70.47 | $224.53 |
| 7 | $13.07 | $1.12 | $11.95 | $82.43 | $212.57 |
| 8 | $13.07 | $1.06 | $12.01 | $94.44 | $200.56 |
| 9 | $13.07 | $1.00 | $12.07 | $106.51 | $188.49 |
| 10 | $13.07 | $0.94 | $12.13 | $118.64 | $176.36 |
| 11 | $13.07 | $0.88 | $12.19 | $130.83 | $164.17 |
| 12 | $13.07 | $0.82 | $12.25 | $143.09 | $151.91 |
| 13 | $13.07 | $0.76 | $12.32 | $155.40 | $139.60 |
| 14 | $13.07 | $0.70 | $12.38 | $167.78 | $127.22 |
| 15 | $13.07 | $0.64 | $12.44 | $180.22 | $114.78 |
| 16 | $13.07 | $0.57 | $12.50 | $192.72 | $102.28 |
| 17 | $13.07 | $0.51 | $12.56 | $205.28 | $89.72 |
| 18 | $13.07 | $0.45 | $12.63 | $217.91 | $77.09 |
| 19 | $13.07 | $0.39 | $12.69 | $230.60 | $64.40 |
| 20 | $13.07 | $0.32 | $12.75 | $243.35 | $51.65 |
| 21 | $13.07 | $0.26 | $12.82 | $256.17 | $38.83 |
| 22 | $13.07 | $0.19 | $12.88 | $269.05 | $25.95 |
| 23 | $13.07 | $0.13 | $12.94 | $281.99 | $13.01 |
| 24 | $13.07 | $0.07 | $13.01 | $295.00 | $0.00 |