| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $13.52 | $19.42 | $324.48 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $13.52 | $1.53 | $11.99 | $11.99 | $293.01 |
| 2 | $13.52 | $1.47 | $12.05 | $24.05 | $280.95 |
| 3 | $13.52 | $1.40 | $12.11 | $36.16 | $268.84 |
| 4 | $13.52 | $1.34 | $12.17 | $48.33 | $256.67 |
| 5 | $13.52 | $1.28 | $12.23 | $60.57 | $244.43 |
| 6 | $13.52 | $1.22 | $12.30 | $72.86 | $232.14 |
| 7 | $13.52 | $1.16 | $12.36 | $85.22 | $219.78 |
| 8 | $13.52 | $1.10 | $12.42 | $97.64 | $207.36 |
| 9 | $13.52 | $1.04 | $12.48 | $110.12 | $194.88 |
| 10 | $13.52 | $0.97 | $12.54 | $122.66 | $182.34 |
| 11 | $13.52 | $0.91 | $12.61 | $135.27 | $169.73 |
| 12 | $13.52 | $0.85 | $12.67 | $147.94 | $157.06 |
| 13 | $13.52 | $0.79 | $12.73 | $160.67 | $144.33 |
| 14 | $13.52 | $0.72 | $12.80 | $173.47 | $131.53 |
| 15 | $13.52 | $0.66 | $12.86 | $186.33 | $118.67 |
| 16 | $13.52 | $0.59 | $12.92 | $199.25 | $105.75 |
| 17 | $13.52 | $0.53 | $12.99 | $212.24 | $92.76 |
| 18 | $13.52 | $0.46 | $13.05 | $225.29 | $79.71 |
| 19 | $13.52 | $0.40 | $13.12 | $238.41 | $66.59 |
| 20 | $13.52 | $0.33 | $13.18 | $251.60 | $53.40 |
| 21 | $13.52 | $0.27 | $13.25 | $264.85 | $40.15 |
| 22 | $13.52 | $0.20 | $13.32 | $278.17 | $26.83 |
| 23 | $13.52 | $0.13 | $13.38 | $291.55 | $13.45 |
| 24 | $13.52 | $0.07 | $13.45 | $305.00 | $0.00 |