| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $12.76 | $18.34 | $306.24 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $12.76 | $1.44 | $11.32 | $11.32 | $276.68 |
| 2 | $12.76 | $1.38 | $11.38 | $22.71 | $265.29 |
| 3 | $12.76 | $1.33 | $11.44 | $34.14 | $253.86 |
| 4 | $12.76 | $1.27 | $11.50 | $45.64 | $242.36 |
| 5 | $12.76 | $1.21 | $11.55 | $57.19 | $230.81 |
| 6 | $12.76 | $1.15 | $11.61 | $68.80 | $219.20 |
| 7 | $12.76 | $1.10 | $11.67 | $80.47 | $207.53 |
| 8 | $12.76 | $1.04 | $11.73 | $92.20 | $195.80 |
| 9 | $12.76 | $0.98 | $11.79 | $103.98 | $184.02 |
| 10 | $12.76 | $0.92 | $11.84 | $115.83 | $172.17 |
| 11 | $12.76 | $0.86 | $11.90 | $127.73 | $160.27 |
| 12 | $12.76 | $0.80 | $11.96 | $139.69 | $148.31 |
| 13 | $12.76 | $0.74 | $12.02 | $151.71 | $136.29 |
| 14 | $12.76 | $0.68 | $12.08 | $163.80 | $124.20 |
| 15 | $12.76 | $0.62 | $12.14 | $175.94 | $112.06 |
| 16 | $12.76 | $0.56 | $12.20 | $188.15 | $99.85 |
| 17 | $12.76 | $0.50 | $12.27 | $200.41 | $87.59 |
| 18 | $12.76 | $0.44 | $12.33 | $212.74 | $75.26 |
| 19 | $12.76 | $0.38 | $12.39 | $225.12 | $62.88 |
| 20 | $12.76 | $0.31 | $12.45 | $237.57 | $50.43 |
| 21 | $12.76 | $0.25 | $12.51 | $250.09 | $37.91 |
| 22 | $12.76 | $0.19 | $12.57 | $262.66 | $25.34 |
| 23 | $12.76 | $0.13 | $12.64 | $275.30 | $12.70 |
| 24 | $12.76 | $0.06 | $12.70 | $288.00 | $0.00 |