| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $12.99 | $18.68 | $311.76 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $12.99 | $1.47 | $11.52 | $11.52 | $281.48 |
| 2 | $12.99 | $1.41 | $11.58 | $23.10 | $269.90 |
| 3 | $12.99 | $1.35 | $11.64 | $34.74 | $258.26 |
| 4 | $12.99 | $1.29 | $11.69 | $46.43 | $246.57 |
| 5 | $12.99 | $1.23 | $11.75 | $58.18 | $234.82 |
| 6 | $12.99 | $1.17 | $11.81 | $70.00 | $223.00 |
| 7 | $12.99 | $1.12 | $11.87 | $81.87 | $211.13 |
| 8 | $12.99 | $1.06 | $11.93 | $93.80 | $199.20 |
| 9 | $12.99 | $1.00 | $11.99 | $105.79 | $187.21 |
| 10 | $12.99 | $0.94 | $12.05 | $117.84 | $175.16 |
| 11 | $12.99 | $0.88 | $12.11 | $129.95 | $163.05 |
| 12 | $12.99 | $0.82 | $12.17 | $142.12 | $150.88 |
| 13 | $12.99 | $0.75 | $12.23 | $154.35 | $138.65 |
| 14 | $12.99 | $0.69 | $12.29 | $166.64 | $126.36 |
| 15 | $12.99 | $0.63 | $12.35 | $179.00 | $114.00 |
| 16 | $12.99 | $0.57 | $12.42 | $191.41 | $101.59 |
| 17 | $12.99 | $0.51 | $12.48 | $203.89 | $89.11 |
| 18 | $12.99 | $0.45 | $12.54 | $216.43 | $76.57 |
| 19 | $12.99 | $0.38 | $12.60 | $229.03 | $63.97 |
| 20 | $12.99 | $0.32 | $12.67 | $241.70 | $51.30 |
| 21 | $12.99 | $0.26 | $12.73 | $254.43 | $38.57 |
| 22 | $12.99 | $0.19 | $12.79 | $267.22 | $25.78 |
| 23 | $12.99 | $0.13 | $12.86 | $280.08 | $12.92 |
| 24 | $12.99 | $0.06 | $12.92 | $293.00 | $0.00 |