| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $13.74 | $19.75 | $329.76 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $13.74 | $1.55 | $12.19 | $12.19 | $297.81 |
| 2 | $13.74 | $1.49 | $12.25 | $24.44 | $285.56 |
| 3 | $13.74 | $1.43 | $12.31 | $36.75 | $273.25 |
| 4 | $13.74 | $1.37 | $12.37 | $49.12 | $260.88 |
| 5 | $13.74 | $1.30 | $12.44 | $61.56 | $248.44 |
| 6 | $13.74 | $1.24 | $12.50 | $74.06 | $235.94 |
| 7 | $13.74 | $1.18 | $12.56 | $86.62 | $223.38 |
| 8 | $13.74 | $1.12 | $12.62 | $99.24 | $210.76 |
| 9 | $13.74 | $1.05 | $12.69 | $111.92 | $198.08 |
| 10 | $13.74 | $0.99 | $12.75 | $124.67 | $185.33 |
| 11 | $13.74 | $0.93 | $12.81 | $137.49 | $172.51 |
| 12 | $13.74 | $0.86 | $12.88 | $150.36 | $159.64 |
| 13 | $13.74 | $0.80 | $12.94 | $163.30 | $146.70 |
| 14 | $13.74 | $0.73 | $13.01 | $176.31 | $133.69 |
| 15 | $13.74 | $0.67 | $13.07 | $189.38 | $120.62 |
| 16 | $13.74 | $0.60 | $13.14 | $202.52 | $107.48 |
| 17 | $13.74 | $0.54 | $13.20 | $215.72 | $94.28 |
| 18 | $13.74 | $0.47 | $13.27 | $228.99 | $81.01 |
| 19 | $13.74 | $0.41 | $13.33 | $242.32 | $67.68 |
| 20 | $13.74 | $0.34 | $13.40 | $255.72 | $54.28 |
| 21 | $13.74 | $0.27 | $13.47 | $269.19 | $40.81 |
| 22 | $13.74 | $0.20 | $13.54 | $282.73 | $27.27 |
| 23 | $13.74 | $0.14 | $13.60 | $296.33 | $13.67 |
| 24 | $13.74 | $0.07 | $13.67 | $310.00 | $0.00 |