| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $12.10 | $17.40 | $290.40 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $12.10 | $1.37 | $10.73 | $10.73 | $262.27 |
| 2 | $12.10 | $1.31 | $10.79 | $21.52 | $251.48 |
| 3 | $12.10 | $1.26 | $10.84 | $32.36 | $240.64 |
| 4 | $12.10 | $1.20 | $10.90 | $43.26 | $229.74 |
| 5 | $12.10 | $1.15 | $10.95 | $54.21 | $218.79 |
| 6 | $12.10 | $1.09 | $11.01 | $65.22 | $207.78 |
| 7 | $12.10 | $1.04 | $11.06 | $76.28 | $196.72 |
| 8 | $12.10 | $0.98 | $11.12 | $87.39 | $185.61 |
| 9 | $12.10 | $0.93 | $11.17 | $98.57 | $174.43 |
| 10 | $12.10 | $0.87 | $11.23 | $109.79 | $163.21 |
| 11 | $12.10 | $0.82 | $11.28 | $121.08 | $151.92 |
| 12 | $12.10 | $0.76 | $11.34 | $132.42 | $140.58 |
| 13 | $12.10 | $0.70 | $11.40 | $143.81 | $129.19 |
| 14 | $12.10 | $0.65 | $11.45 | $155.27 | $117.73 |
| 15 | $12.10 | $0.59 | $11.51 | $166.78 | $106.22 |
| 16 | $12.10 | $0.53 | $11.57 | $178.35 | $94.65 |
| 17 | $12.10 | $0.47 | $11.63 | $189.97 | $83.03 |
| 18 | $12.10 | $0.42 | $11.68 | $201.66 | $71.34 |
| 19 | $12.10 | $0.36 | $11.74 | $213.40 | $59.60 |
| 20 | $12.10 | $0.30 | $11.80 | $225.20 | $47.80 |
| 21 | $12.10 | $0.24 | $11.86 | $237.06 | $35.94 |
| 22 | $12.10 | $0.18 | $11.92 | $248.98 | $24.02 |
| 23 | $12.10 | $0.12 | $11.98 | $260.96 | $12.04 |
| 24 | $12.10 | $0.06 | $12.04 | $273.00 | $0.00 |