| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $12.94 | $18.58 | $310.56 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $12.94 | $1.46 | $11.48 | $11.48 | $280.52 |
| 2 | $12.94 | $1.40 | $11.54 | $23.02 | $268.98 |
| 3 | $12.94 | $1.34 | $11.60 | $34.62 | $257.38 |
| 4 | $12.94 | $1.29 | $11.65 | $46.27 | $245.73 |
| 5 | $12.94 | $1.23 | $11.71 | $57.99 | $234.01 |
| 6 | $12.94 | $1.17 | $11.77 | $69.76 | $222.24 |
| 7 | $12.94 | $1.11 | $11.83 | $81.59 | $210.41 |
| 8 | $12.94 | $1.05 | $11.89 | $93.48 | $198.52 |
| 9 | $12.94 | $0.99 | $11.95 | $105.43 | $186.57 |
| 10 | $12.94 | $0.93 | $12.01 | $117.43 | $174.57 |
| 11 | $12.94 | $0.87 | $12.07 | $129.50 | $162.50 |
| 12 | $12.94 | $0.81 | $12.13 | $141.63 | $150.37 |
| 13 | $12.94 | $0.75 | $12.19 | $153.82 | $138.18 |
| 14 | $12.94 | $0.69 | $12.25 | $166.07 | $125.93 |
| 15 | $12.94 | $0.63 | $12.31 | $178.38 | $113.62 |
| 16 | $12.94 | $0.57 | $12.37 | $190.76 | $101.24 |
| 17 | $12.94 | $0.51 | $12.44 | $203.19 | $88.81 |
| 18 | $12.94 | $0.44 | $12.50 | $215.69 | $76.31 |
| 19 | $12.94 | $0.38 | $12.56 | $228.25 | $63.75 |
| 20 | $12.94 | $0.32 | $12.62 | $240.87 | $51.13 |
| 21 | $12.94 | $0.26 | $12.69 | $253.56 | $38.44 |
| 22 | $12.94 | $0.19 | $12.75 | $266.31 | $25.69 |
| 23 | $12.94 | $0.13 | $12.81 | $279.12 | $12.88 |
| 24 | $12.94 | $0.06 | $12.88 | $292.00 | $0.00 |