| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $13.34 | $19.20 | $320.16 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $13.34 | $1.51 | $11.84 | $11.84 | $289.16 |
| 2 | $13.34 | $1.45 | $11.89 | $23.73 | $277.27 |
| 3 | $13.34 | $1.39 | $11.95 | $35.68 | $265.32 |
| 4 | $13.34 | $1.33 | $12.01 | $47.70 | $253.30 |
| 5 | $13.34 | $1.27 | $12.07 | $59.77 | $241.23 |
| 6 | $13.34 | $1.21 | $12.13 | $71.91 | $229.09 |
| 7 | $13.34 | $1.15 | $12.20 | $84.10 | $216.90 |
| 8 | $13.34 | $1.08 | $12.26 | $96.36 | $204.64 |
| 9 | $13.34 | $1.02 | $12.32 | $108.67 | $192.33 |
| 10 | $13.34 | $0.96 | $12.38 | $121.05 | $179.95 |
| 11 | $13.34 | $0.90 | $12.44 | $133.49 | $167.51 |
| 12 | $13.34 | $0.84 | $12.50 | $146.00 | $155.00 |
| 13 | $13.34 | $0.78 | $12.57 | $158.56 | $142.44 |
| 14 | $13.34 | $0.71 | $12.63 | $171.19 | $129.81 |
| 15 | $13.34 | $0.65 | $12.69 | $183.88 | $117.12 |
| 16 | $13.34 | $0.59 | $12.75 | $196.64 | $104.36 |
| 17 | $13.34 | $0.52 | $12.82 | $209.46 | $91.54 |
| 18 | $13.34 | $0.46 | $12.88 | $222.34 | $78.66 |
| 19 | $13.34 | $0.39 | $12.95 | $235.29 | $65.71 |
| 20 | $13.34 | $0.33 | $13.01 | $248.30 | $52.70 |
| 21 | $13.34 | $0.26 | $13.08 | $261.38 | $39.62 |
| 22 | $13.34 | $0.20 | $13.14 | $274.52 | $26.48 |
| 23 | $13.34 | $0.13 | $13.21 | $287.73 | $13.27 |
| 24 | $13.34 | $0.07 | $13.27 | $301.00 | $0.00 |