| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $12.23 | $17.59 | $293.52 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $12.23 | $1.38 | $10.85 | $10.85 | $265.15 |
| 2 | $12.23 | $1.33 | $10.91 | $21.76 | $254.24 |
| 3 | $12.23 | $1.27 | $10.96 | $32.72 | $243.28 |
| 4 | $12.23 | $1.22 | $11.02 | $43.74 | $232.26 |
| 5 | $12.23 | $1.16 | $11.07 | $54.81 | $221.19 |
| 6 | $12.23 | $1.11 | $11.13 | $65.93 | $210.07 |
| 7 | $12.23 | $1.05 | $11.18 | $77.12 | $198.88 |
| 8 | $12.23 | $0.99 | $11.24 | $88.35 | $187.65 |
| 9 | $12.23 | $0.94 | $11.29 | $99.65 | $176.35 |
| 10 | $12.23 | $0.88 | $11.35 | $111.00 | $165.00 |
| 11 | $12.23 | $0.83 | $11.41 | $122.41 | $153.59 |
| 12 | $12.23 | $0.77 | $11.46 | $133.87 | $142.13 |
| 13 | $12.23 | $0.71 | $11.52 | $145.39 | $130.61 |
| 14 | $12.23 | $0.65 | $11.58 | $156.97 | $119.03 |
| 15 | $12.23 | $0.60 | $11.64 | $168.61 | $107.39 |
| 16 | $12.23 | $0.54 | $11.70 | $180.31 | $95.69 |
| 17 | $12.23 | $0.48 | $11.75 | $192.06 | $83.94 |
| 18 | $12.23 | $0.42 | $11.81 | $203.87 | $72.13 |
| 19 | $12.23 | $0.36 | $11.87 | $215.74 | $60.26 |
| 20 | $12.23 | $0.30 | $11.93 | $227.68 | $48.32 |
| 21 | $12.23 | $0.24 | $11.99 | $239.67 | $36.33 |
| 22 | $12.23 | $0.18 | $12.05 | $251.72 | $24.28 |
| 23 | $12.23 | $0.12 | $12.11 | $263.83 | $12.17 |
| 24 | $12.23 | $0.06 | $12.17 | $276.00 | $0.00 |