Payment Summary | ||
---|---|---|
Monthly Payment | Total Interest Paid | Total Paid |
$13.25 | $19.07 | $318.00 |
Amortization Table | |||||
---|---|---|---|---|---|
# | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
1 | $13.25 | $1.50 | $11.76 | $11.76 | $287.24 |
2 | $13.25 | $1.44 | $11.82 | $23.57 | $275.43 |
3 | $13.25 | $1.38 | $11.87 | $35.45 | $263.55 |
4 | $13.25 | $1.32 | $11.93 | $47.38 | $251.62 |
5 | $13.25 | $1.26 | $11.99 | $59.38 | $239.62 |
6 | $13.25 | $1.20 | $12.05 | $71.43 | $227.57 |
7 | $13.25 | $1.14 | $12.11 | $83.54 | $215.46 |
8 | $13.25 | $1.08 | $12.17 | $95.72 | $203.28 |
9 | $13.25 | $1.02 | $12.24 | $107.95 | $191.05 |
10 | $13.25 | $0.96 | $12.30 | $120.25 | $178.75 |
11 | $13.25 | $0.89 | $12.36 | $132.61 | $166.39 |
12 | $13.25 | $0.83 | $12.42 | $145.03 | $153.97 |
13 | $13.25 | $0.77 | $12.48 | $157.51 | $141.49 |
14 | $13.25 | $0.71 | $12.54 | $170.05 | $128.95 |
15 | $13.25 | $0.64 | $12.61 | $182.66 | $116.34 |
16 | $13.25 | $0.58 | $12.67 | $195.33 | $103.67 |
17 | $13.25 | $0.52 | $12.73 | $208.06 | $90.94 |
18 | $13.25 | $0.45 | $12.80 | $220.86 | $78.14 |
19 | $13.25 | $0.39 | $12.86 | $233.72 | $65.28 |
20 | $13.25 | $0.33 | $12.93 | $246.65 | $52.35 |
21 | $13.25 | $0.26 | $12.99 | $259.64 | $39.36 |
22 | $13.25 | $0.20 | $13.06 | $272.69 | $26.31 |
23 | $13.25 | $0.13 | $13.12 | $285.81 | $13.19 |
24 | $13.25 | $0.07 | $13.19 | $299.00 | $-0.00 |