| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $12.59 | $18.07 | $302.16 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $12.59 | $1.42 | $11.17 | $11.17 | $272.83 |
| 2 | $12.59 | $1.36 | $11.22 | $22.39 | $261.61 |
| 3 | $12.59 | $1.31 | $11.28 | $33.67 | $250.33 |
| 4 | $12.59 | $1.25 | $11.34 | $45.00 | $239.00 |
| 5 | $12.59 | $1.19 | $11.39 | $56.40 | $227.60 |
| 6 | $12.59 | $1.14 | $11.45 | $67.85 | $216.15 |
| 7 | $12.59 | $1.08 | $11.51 | $79.35 | $204.65 |
| 8 | $12.59 | $1.02 | $11.56 | $90.92 | $193.08 |
| 9 | $12.59 | $0.97 | $11.62 | $102.54 | $181.46 |
| 10 | $12.59 | $0.91 | $11.68 | $114.22 | $169.78 |
| 11 | $12.59 | $0.85 | $11.74 | $125.96 | $158.04 |
| 12 | $12.59 | $0.79 | $11.80 | $137.75 | $146.25 |
| 13 | $12.59 | $0.73 | $11.86 | $149.61 | $134.39 |
| 14 | $12.59 | $0.67 | $11.92 | $161.52 | $122.48 |
| 15 | $12.59 | $0.61 | $11.97 | $173.50 | $110.50 |
| 16 | $12.59 | $0.55 | $12.03 | $185.53 | $98.47 |
| 17 | $12.59 | $0.49 | $12.09 | $197.63 | $86.37 |
| 18 | $12.59 | $0.43 | $12.16 | $209.78 | $74.22 |
| 19 | $12.59 | $0.37 | $12.22 | $222.00 | $62.00 |
| 20 | $12.59 | $0.31 | $12.28 | $234.27 | $49.73 |
| 21 | $12.59 | $0.25 | $12.34 | $246.61 | $37.39 |
| 22 | $12.59 | $0.19 | $12.40 | $259.01 | $24.99 |
| 23 | $12.59 | $0.12 | $12.46 | $271.48 | $12.52 |
| 24 | $12.59 | $0.06 | $12.52 | $284.00 | $0.00 |