| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $12.68 | $18.22 | $304.32 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $12.68 | $1.43 | $11.25 | $11.25 | $274.75 |
| 2 | $12.68 | $1.37 | $11.30 | $22.55 | $263.45 |
| 3 | $12.68 | $1.32 | $11.36 | $33.91 | $252.09 |
| 4 | $12.68 | $1.26 | $11.42 | $45.32 | $240.68 |
| 5 | $12.68 | $1.20 | $11.47 | $56.79 | $229.21 |
| 6 | $12.68 | $1.15 | $11.53 | $68.32 | $217.68 |
| 7 | $12.68 | $1.09 | $11.59 | $79.91 | $206.09 |
| 8 | $12.68 | $1.03 | $11.65 | $91.56 | $194.44 |
| 9 | $12.68 | $0.97 | $11.70 | $103.26 | $182.74 |
| 10 | $12.68 | $0.91 | $11.76 | $115.02 | $170.98 |
| 11 | $12.68 | $0.85 | $11.82 | $126.84 | $159.16 |
| 12 | $12.68 | $0.80 | $11.88 | $138.72 | $147.28 |
| 13 | $12.68 | $0.74 | $11.94 | $150.66 | $135.34 |
| 14 | $12.68 | $0.68 | $12.00 | $162.66 | $123.34 |
| 15 | $12.68 | $0.62 | $12.06 | $174.72 | $111.28 |
| 16 | $12.68 | $0.56 | $12.12 | $186.84 | $99.16 |
| 17 | $12.68 | $0.50 | $12.18 | $199.02 | $86.98 |
| 18 | $12.68 | $0.43 | $12.24 | $211.26 | $74.74 |
| 19 | $12.68 | $0.37 | $12.30 | $223.56 | $62.44 |
| 20 | $12.68 | $0.31 | $12.36 | $235.92 | $50.08 |
| 21 | $12.68 | $0.25 | $12.43 | $248.35 | $37.65 |
| 22 | $12.68 | $0.19 | $12.49 | $260.84 | $25.16 |
| 23 | $12.68 | $0.13 | $12.55 | $273.39 | $12.61 |
| 24 | $12.68 | $0.06 | $12.61 | $286.00 | $0.00 |