| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $13.38 | $19.22 | $321.12 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $13.38 | $1.51 | $11.87 | $11.87 | $290.13 |
| 2 | $13.38 | $1.45 | $11.93 | $23.81 | $278.19 |
| 3 | $13.38 | $1.39 | $11.99 | $35.80 | $266.20 |
| 4 | $13.38 | $1.33 | $12.05 | $47.86 | $254.14 |
| 5 | $13.38 | $1.27 | $12.11 | $59.97 | $242.03 |
| 6 | $13.38 | $1.21 | $12.17 | $72.15 | $229.85 |
| 7 | $13.38 | $1.15 | $12.24 | $84.38 | $217.62 |
| 8 | $13.38 | $1.09 | $12.30 | $96.68 | $205.32 |
| 9 | $13.38 | $1.03 | $12.36 | $109.04 | $192.96 |
| 10 | $13.38 | $0.96 | $12.42 | $121.46 | $180.54 |
| 11 | $13.38 | $0.90 | $12.48 | $133.94 | $168.06 |
| 12 | $13.38 | $0.84 | $12.54 | $146.48 | $155.52 |
| 13 | $13.38 | $0.78 | $12.61 | $159.09 | $142.91 |
| 14 | $13.38 | $0.71 | $12.67 | $171.76 | $130.24 |
| 15 | $13.38 | $0.65 | $12.73 | $184.49 | $117.51 |
| 16 | $13.38 | $0.59 | $12.80 | $197.29 | $104.71 |
| 17 | $13.38 | $0.52 | $12.86 | $210.15 | $91.85 |
| 18 | $13.38 | $0.46 | $12.93 | $223.08 | $78.92 |
| 19 | $13.38 | $0.39 | $12.99 | $236.07 | $65.93 |
| 20 | $13.38 | $0.33 | $13.06 | $249.12 | $52.88 |
| 21 | $13.38 | $0.26 | $13.12 | $262.24 | $39.76 |
| 22 | $13.38 | $0.20 | $13.19 | $275.43 | $26.57 |
| 23 | $13.38 | $0.13 | $13.25 | $288.68 | $13.32 |
| 24 | $13.38 | $0.07 | $13.32 | $302.00 | $0.00 |