| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $13.70 | $19.69 | $328.80 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $13.70 | $1.55 | $12.15 | $12.15 | $296.85 |
| 2 | $13.70 | $1.48 | $12.21 | $24.36 | $284.64 |
| 3 | $13.70 | $1.42 | $12.27 | $36.63 | $272.37 |
| 4 | $13.70 | $1.36 | $12.33 | $48.97 | $260.03 |
| 5 | $13.70 | $1.30 | $12.39 | $61.36 | $247.64 |
| 6 | $13.70 | $1.24 | $12.46 | $73.82 | $235.18 |
| 7 | $13.70 | $1.18 | $12.52 | $86.34 | $222.66 |
| 8 | $13.70 | $1.11 | $12.58 | $98.92 | $210.08 |
| 9 | $13.70 | $1.05 | $12.64 | $111.56 | $197.44 |
| 10 | $13.70 | $0.99 | $12.71 | $124.27 | $184.73 |
| 11 | $13.70 | $0.92 | $12.77 | $137.04 | $171.96 |
| 12 | $13.70 | $0.86 | $12.84 | $149.88 | $159.12 |
| 13 | $13.70 | $0.80 | $12.90 | $162.78 | $146.22 |
| 14 | $13.70 | $0.73 | $12.96 | $175.74 | $133.26 |
| 15 | $13.70 | $0.67 | $13.03 | $188.77 | $120.23 |
| 16 | $13.70 | $0.60 | $13.09 | $201.86 | $107.14 |
| 17 | $13.70 | $0.54 | $13.16 | $215.02 | $93.98 |
| 18 | $13.70 | $0.47 | $13.23 | $228.25 | $80.75 |
| 19 | $13.70 | $0.40 | $13.29 | $241.54 | $67.46 |
| 20 | $13.70 | $0.34 | $13.36 | $254.90 | $54.10 |
| 21 | $13.70 | $0.27 | $13.42 | $268.32 | $40.68 |
| 22 | $13.70 | $0.20 | $13.49 | $281.81 | $27.19 |
| 23 | $13.70 | $0.14 | $13.56 | $295.37 | $13.63 |
| 24 | $13.70 | $0.07 | $13.63 | $309.00 | $0.00 |