| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $12.90 | $18.54 | $309.60 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $12.90 | $1.46 | $11.44 | $11.44 | $279.56 |
| 2 | $12.90 | $1.40 | $11.50 | $22.94 | $268.06 |
| 3 | $12.90 | $1.34 | $11.56 | $34.50 | $256.50 |
| 4 | $12.90 | $1.28 | $11.61 | $46.11 | $244.89 |
| 5 | $12.90 | $1.22 | $11.67 | $57.79 | $233.21 |
| 6 | $12.90 | $1.17 | $11.73 | $69.52 | $221.48 |
| 7 | $12.90 | $1.11 | $11.79 | $81.31 | $209.69 |
| 8 | $12.90 | $1.05 | $11.85 | $93.16 | $197.84 |
| 9 | $12.90 | $0.99 | $11.91 | $105.06 | $185.94 |
| 10 | $12.90 | $0.93 | $11.97 | $117.03 | $173.97 |
| 11 | $12.90 | $0.87 | $12.03 | $129.06 | $161.94 |
| 12 | $12.90 | $0.81 | $12.09 | $141.15 | $149.85 |
| 13 | $12.90 | $0.75 | $12.15 | $153.30 | $137.70 |
| 14 | $12.90 | $0.69 | $12.21 | $165.50 | $125.50 |
| 15 | $12.90 | $0.63 | $12.27 | $177.77 | $113.23 |
| 16 | $12.90 | $0.57 | $12.33 | $190.10 | $100.90 |
| 17 | $12.90 | $0.50 | $12.39 | $202.50 | $88.50 |
| 18 | $12.90 | $0.44 | $12.45 | $214.95 | $76.05 |
| 19 | $12.90 | $0.38 | $12.52 | $227.47 | $63.53 |
| 20 | $12.90 | $0.32 | $12.58 | $240.05 | $50.95 |
| 21 | $12.90 | $0.25 | $12.64 | $252.69 | $38.31 |
| 22 | $12.90 | $0.19 | $12.71 | $265.40 | $25.60 |
| 23 | $12.90 | $0.13 | $12.77 | $278.17 | $12.83 |
| 24 | $12.90 | $0.06 | $12.83 | $291.00 | $0.00 |