| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $13.65 | $19.62 | $327.60 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $13.65 | $1.54 | $12.11 | $12.11 | $295.89 |
| 2 | $13.65 | $1.48 | $12.17 | $24.28 | $283.72 |
| 3 | $13.65 | $1.42 | $12.23 | $36.51 | $271.49 |
| 4 | $13.65 | $1.36 | $12.29 | $48.81 | $259.19 |
| 5 | $13.65 | $1.30 | $12.35 | $61.16 | $246.84 |
| 6 | $13.65 | $1.23 | $12.42 | $73.58 | $234.42 |
| 7 | $13.65 | $1.17 | $12.48 | $86.06 | $221.94 |
| 8 | $13.65 | $1.11 | $12.54 | $98.60 | $209.40 |
| 9 | $13.65 | $1.05 | $12.60 | $111.20 | $196.80 |
| 10 | $13.65 | $0.98 | $12.67 | $123.87 | $184.13 |
| 11 | $13.65 | $0.92 | $12.73 | $136.60 | $171.40 |
| 12 | $13.65 | $0.86 | $12.79 | $149.39 | $158.61 |
| 13 | $13.65 | $0.79 | $12.86 | $162.25 | $145.75 |
| 14 | $13.65 | $0.73 | $12.92 | $175.17 | $132.83 |
| 15 | $13.65 | $0.66 | $12.99 | $188.16 | $119.84 |
| 16 | $13.65 | $0.60 | $13.05 | $201.21 | $106.79 |
| 17 | $13.65 | $0.53 | $13.12 | $214.33 | $93.67 |
| 18 | $13.65 | $0.47 | $13.18 | $227.51 | $80.49 |
| 19 | $13.65 | $0.40 | $13.25 | $240.76 | $67.24 |
| 20 | $13.65 | $0.34 | $13.31 | $254.07 | $53.93 |
| 21 | $13.65 | $0.27 | $13.38 | $267.45 | $40.55 |
| 22 | $13.65 | $0.20 | $13.45 | $280.90 | $27.10 |
| 23 | $13.65 | $0.14 | $13.52 | $294.42 | $13.58 |
| 24 | $13.65 | $0.07 | $13.58 | $308.00 | $0.00 |