| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $12.63 | $18.13 | $303.12 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $12.63 | $1.43 | $11.21 | $11.21 | $273.79 |
| 2 | $12.63 | $1.37 | $11.26 | $22.47 | $262.53 |
| 3 | $12.63 | $1.31 | $11.32 | $33.79 | $251.21 |
| 4 | $12.63 | $1.26 | $11.38 | $45.16 | $239.84 |
| 5 | $12.63 | $1.20 | $11.43 | $56.59 | $228.41 |
| 6 | $12.63 | $1.14 | $11.49 | $68.08 | $216.92 |
| 7 | $12.63 | $1.08 | $11.55 | $79.63 | $205.37 |
| 8 | $12.63 | $1.03 | $11.60 | $91.24 | $193.76 |
| 9 | $12.63 | $0.97 | $11.66 | $102.90 | $182.10 |
| 10 | $12.63 | $0.91 | $11.72 | $114.62 | $170.38 |
| 11 | $12.63 | $0.85 | $11.78 | $126.40 | $158.60 |
| 12 | $12.63 | $0.79 | $11.84 | $138.24 | $146.76 |
| 13 | $12.63 | $0.73 | $11.90 | $150.13 | $134.87 |
| 14 | $12.63 | $0.67 | $11.96 | $162.09 | $122.91 |
| 15 | $12.63 | $0.61 | $12.02 | $174.11 | $110.89 |
| 16 | $12.63 | $0.55 | $12.08 | $186.19 | $98.81 |
| 17 | $12.63 | $0.49 | $12.14 | $198.32 | $86.68 |
| 18 | $12.63 | $0.43 | $12.20 | $210.52 | $74.48 |
| 19 | $12.63 | $0.37 | $12.26 | $222.78 | $62.22 |
| 20 | $12.63 | $0.31 | $12.32 | $235.10 | $49.90 |
| 21 | $12.63 | $0.25 | $12.38 | $247.48 | $37.52 |
| 22 | $12.63 | $0.19 | $12.44 | $259.93 | $25.07 |
| 23 | $12.63 | $0.13 | $12.51 | $272.43 | $12.57 |
| 24 | $12.63 | $0.06 | $12.57 | $285.00 | $0.00 |