| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $13.43 | $19.32 | $322.32 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $13.43 | $1.52 | $11.91 | $11.91 | $291.09 |
| 2 | $13.43 | $1.46 | $11.97 | $23.89 | $279.11 |
| 3 | $13.43 | $1.40 | $12.03 | $35.92 | $267.08 |
| 4 | $13.43 | $1.34 | $12.09 | $48.02 | $254.98 |
| 5 | $13.43 | $1.27 | $12.15 | $60.17 | $242.83 |
| 6 | $13.43 | $1.21 | $12.21 | $72.38 | $230.62 |
| 7 | $13.43 | $1.15 | $12.28 | $84.66 | $218.34 |
| 8 | $13.43 | $1.09 | $12.34 | $97.00 | $206.00 |
| 9 | $13.43 | $1.03 | $12.40 | $109.40 | $193.60 |
| 10 | $13.43 | $0.97 | $12.46 | $121.86 | $181.14 |
| 11 | $13.43 | $0.91 | $12.52 | $134.38 | $168.62 |
| 12 | $13.43 | $0.84 | $12.59 | $146.97 | $156.03 |
| 13 | $13.43 | $0.78 | $12.65 | $159.62 | $143.38 |
| 14 | $13.43 | $0.72 | $12.71 | $172.33 | $130.67 |
| 15 | $13.43 | $0.65 | $12.78 | $185.10 | $117.90 |
| 16 | $13.43 | $0.59 | $12.84 | $197.94 | $105.06 |
| 17 | $13.43 | $0.53 | $12.90 | $210.85 | $92.15 |
| 18 | $13.43 | $0.46 | $12.97 | $223.82 | $79.18 |
| 19 | $13.43 | $0.40 | $13.03 | $236.85 | $66.15 |
| 20 | $13.43 | $0.33 | $13.10 | $249.95 | $53.05 |
| 21 | $13.43 | $0.27 | $13.16 | $263.11 | $39.89 |
| 22 | $13.43 | $0.20 | $13.23 | $276.34 | $26.66 |
| 23 | $13.43 | $0.13 | $13.30 | $289.64 | $13.36 |
| 24 | $13.43 | $0.07 | $13.36 | $303.00 | $0.00 |