| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $12.37 | $17.75 | $296.88 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $12.37 | $1.40 | $10.97 | $10.97 | $268.03 |
| 2 | $12.37 | $1.34 | $11.03 | $22.00 | $257.00 |
| 3 | $12.37 | $1.29 | $11.08 | $33.08 | $245.92 |
| 4 | $12.37 | $1.23 | $11.14 | $44.21 | $234.79 |
| 5 | $12.37 | $1.17 | $11.19 | $55.40 | $223.60 |
| 6 | $12.37 | $1.12 | $11.25 | $66.65 | $212.35 |
| 7 | $12.37 | $1.06 | $11.30 | $77.95 | $201.05 |
| 8 | $12.37 | $1.01 | $11.36 | $89.31 | $189.69 |
| 9 | $12.37 | $0.95 | $11.42 | $100.73 | $178.27 |
| 10 | $12.37 | $0.89 | $11.47 | $112.21 | $166.79 |
| 11 | $12.37 | $0.83 | $11.53 | $123.74 | $155.26 |
| 12 | $12.37 | $0.78 | $11.59 | $135.33 | $143.67 |
| 13 | $12.37 | $0.72 | $11.65 | $146.97 | $132.03 |
| 14 | $12.37 | $0.66 | $11.71 | $158.68 | $120.32 |
| 15 | $12.37 | $0.60 | $11.76 | $170.44 | $108.56 |
| 16 | $12.37 | $0.54 | $11.82 | $182.27 | $96.73 |
| 17 | $12.37 | $0.48 | $11.88 | $194.15 | $84.85 |
| 18 | $12.37 | $0.42 | $11.94 | $206.09 | $72.91 |
| 19 | $12.37 | $0.36 | $12.00 | $218.09 | $60.91 |
| 20 | $12.37 | $0.30 | $12.06 | $230.15 | $48.85 |
| 21 | $12.37 | $0.24 | $12.12 | $242.27 | $36.73 |
| 22 | $12.37 | $0.18 | $12.18 | $254.45 | $24.55 |
| 23 | $12.37 | $0.12 | $12.24 | $266.70 | $12.30 |
| 24 | $12.37 | $0.06 | $12.30 | $279.00 | $0.00 |