| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $12.01 | $17.27 | $288.24 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $12.01 | $1.36 | $10.66 | $10.66 | $260.34 |
| 2 | $12.01 | $1.30 | $10.71 | $21.37 | $249.63 |
| 3 | $12.01 | $1.25 | $10.76 | $32.13 | $238.87 |
| 4 | $12.01 | $1.19 | $10.82 | $42.94 | $228.06 |
| 5 | $12.01 | $1.14 | $10.87 | $53.81 | $217.19 |
| 6 | $12.01 | $1.09 | $10.92 | $64.74 | $206.26 |
| 7 | $12.01 | $1.03 | $10.98 | $75.72 | $195.28 |
| 8 | $12.01 | $0.98 | $11.03 | $86.75 | $184.25 |
| 9 | $12.01 | $0.92 | $11.09 | $97.84 | $173.16 |
| 10 | $12.01 | $0.87 | $11.15 | $108.99 | $162.01 |
| 11 | $12.01 | $0.81 | $11.20 | $120.19 | $150.81 |
| 12 | $12.01 | $0.75 | $11.26 | $131.45 | $139.55 |
| 13 | $12.01 | $0.70 | $11.31 | $142.76 | $128.24 |
| 14 | $12.01 | $0.64 | $11.37 | $154.13 | $116.87 |
| 15 | $12.01 | $0.58 | $11.43 | $165.56 | $105.44 |
| 16 | $12.01 | $0.53 | $11.48 | $177.04 | $93.96 |
| 17 | $12.01 | $0.47 | $11.54 | $188.58 | $82.42 |
| 18 | $12.01 | $0.41 | $11.60 | $200.18 | $70.82 |
| 19 | $12.01 | $0.35 | $11.66 | $211.84 | $59.16 |
| 20 | $12.01 | $0.30 | $11.72 | $223.55 | $47.45 |
| 21 | $12.01 | $0.24 | $11.77 | $235.32 | $35.68 |
| 22 | $12.01 | $0.18 | $11.83 | $247.16 | $23.84 |
| 23 | $12.01 | $0.12 | $11.89 | $259.05 | $11.95 |
| 24 | $12.01 | $0.06 | $11.95 | $271.00 | $0.00 |