| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $12.41 | $17.83 | $297.84 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $12.41 | $1.40 | $11.01 | $11.01 | $268.99 |
| 2 | $12.41 | $1.34 | $11.06 | $22.07 | $257.93 |
| 3 | $12.41 | $1.29 | $11.12 | $33.19 | $246.81 |
| 4 | $12.41 | $1.23 | $11.18 | $44.37 | $235.63 |
| 5 | $12.41 | $1.18 | $11.23 | $55.60 | $224.40 |
| 6 | $12.41 | $1.12 | $11.29 | $66.89 | $213.11 |
| 7 | $12.41 | $1.07 | $11.34 | $78.23 | $201.77 |
| 8 | $12.41 | $1.01 | $11.40 | $89.64 | $190.36 |
| 9 | $12.41 | $0.95 | $11.46 | $101.09 | $178.91 |
| 10 | $12.41 | $0.89 | $11.52 | $112.61 | $167.39 |
| 11 | $12.41 | $0.84 | $11.57 | $124.18 | $155.82 |
| 12 | $12.41 | $0.78 | $11.63 | $135.81 | $144.19 |
| 13 | $12.41 | $0.72 | $11.69 | $147.50 | $132.50 |
| 14 | $12.41 | $0.66 | $11.75 | $159.25 | $120.75 |
| 15 | $12.41 | $0.60 | $11.81 | $171.05 | $108.95 |
| 16 | $12.41 | $0.54 | $11.87 | $182.92 | $97.08 |
| 17 | $12.41 | $0.49 | $11.92 | $194.84 | $85.16 |
| 18 | $12.41 | $0.43 | $11.98 | $206.83 | $73.17 |
| 19 | $12.41 | $0.37 | $12.04 | $218.87 | $61.13 |
| 20 | $12.41 | $0.31 | $12.10 | $230.98 | $49.02 |
| 21 | $12.41 | $0.25 | $12.16 | $243.14 | $36.86 |
| 22 | $12.41 | $0.18 | $12.23 | $255.37 | $24.63 |
| 23 | $12.41 | $0.12 | $12.29 | $267.65 | $12.35 |
| 24 | $12.41 | $0.06 | $12.35 | $280.00 | $0.00 |