| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $9.31 | $13.37 | $223.44 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $9.31 | $1.05 | $8.26 | $8.26 | $201.74 |
| 2 | $9.31 | $1.01 | $8.30 | $16.56 | $193.44 |
| 3 | $9.31 | $0.97 | $8.34 | $24.90 | $185.10 |
| 4 | $9.31 | $0.93 | $8.38 | $33.28 | $176.72 |
| 5 | $9.31 | $0.88 | $8.42 | $41.70 | $168.30 |
| 6 | $9.31 | $0.84 | $8.47 | $50.17 | $159.83 |
| 7 | $9.31 | $0.80 | $8.51 | $58.68 | $151.32 |
| 8 | $9.31 | $0.76 | $8.55 | $67.23 | $142.77 |
| 9 | $9.31 | $0.71 | $8.59 | $75.82 | $134.18 |
| 10 | $9.31 | $0.67 | $8.64 | $84.46 | $125.54 |
| 11 | $9.31 | $0.63 | $8.68 | $93.14 | $116.86 |
| 12 | $9.31 | $0.58 | $8.72 | $101.86 | $108.14 |
| 13 | $9.31 | $0.54 | $8.77 | $110.63 | $99.37 |
| 14 | $9.31 | $0.50 | $8.81 | $119.44 | $90.56 |
| 15 | $9.31 | $0.45 | $8.85 | $128.29 | $81.71 |
| 16 | $9.31 | $0.41 | $8.90 | $137.19 | $72.81 |
| 17 | $9.31 | $0.36 | $8.94 | $146.13 | $63.87 |
| 18 | $9.31 | $0.32 | $8.99 | $155.12 | $54.88 |
| 19 | $9.31 | $0.27 | $9.03 | $164.15 | $45.85 |
| 20 | $9.31 | $0.23 | $9.08 | $173.23 | $36.77 |
| 21 | $9.31 | $0.18 | $9.12 | $182.35 | $27.65 |
| 22 | $9.31 | $0.14 | $9.17 | $191.52 | $18.48 |
| 23 | $9.31 | $0.09 | $9.21 | $200.74 | $9.26 |
| 24 | $9.31 | $0.05 | $9.26 | $210.00 | $0.00 |