| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $13.30 | $19.10 | $319.20 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $13.30 | $1.50 | $11.80 | $11.80 | $288.20 |
| 2 | $13.30 | $1.44 | $11.86 | $23.65 | $276.35 |
| 3 | $13.30 | $1.38 | $11.91 | $35.57 | $264.43 |
| 4 | $13.30 | $1.32 | $11.97 | $47.54 | $252.46 |
| 5 | $13.30 | $1.26 | $12.03 | $59.57 | $240.43 |
| 6 | $13.30 | $1.20 | $12.09 | $71.67 | $228.33 |
| 7 | $13.30 | $1.14 | $12.15 | $83.82 | $216.18 |
| 8 | $13.30 | $1.08 | $12.22 | $96.04 | $203.96 |
| 9 | $13.30 | $1.02 | $12.28 | $108.31 | $191.69 |
| 10 | $13.30 | $0.96 | $12.34 | $120.65 | $179.35 |
| 11 | $13.30 | $0.90 | $12.40 | $133.05 | $166.95 |
| 12 | $13.30 | $0.83 | $12.46 | $145.51 | $154.49 |
| 13 | $13.30 | $0.77 | $12.52 | $158.04 | $141.96 |
| 14 | $13.30 | $0.71 | $12.59 | $170.62 | $129.38 |
| 15 | $13.30 | $0.65 | $12.65 | $183.27 | $116.73 |
| 16 | $13.30 | $0.58 | $12.71 | $195.98 | $104.02 |
| 17 | $13.30 | $0.52 | $12.78 | $208.76 | $91.24 |
| 18 | $13.30 | $0.46 | $12.84 | $221.60 | $78.40 |
| 19 | $13.30 | $0.39 | $12.90 | $234.50 | $65.50 |
| 20 | $13.30 | $0.33 | $12.97 | $247.47 | $52.53 |
| 21 | $13.30 | $0.26 | $13.03 | $260.51 | $39.49 |
| 22 | $13.30 | $0.20 | $13.10 | $273.61 | $26.39 |
| 23 | $13.30 | $0.13 | $13.16 | $286.77 | $13.23 |
| 24 | $13.30 | $0.07 | $13.23 | $300.00 | $0.00 |