| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $10.42 | $14.99 | $250.08 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $10.42 | $1.18 | $9.24 | $9.24 | $225.76 |
| 2 | $10.42 | $1.13 | $9.29 | $18.53 | $216.47 |
| 3 | $10.42 | $1.08 | $9.33 | $27.86 | $207.14 |
| 4 | $10.42 | $1.04 | $9.38 | $37.24 | $197.76 |
| 5 | $10.42 | $0.99 | $9.43 | $46.67 | $188.33 |
| 6 | $10.42 | $0.94 | $9.47 | $56.14 | $178.86 |
| 7 | $10.42 | $0.89 | $9.52 | $65.66 | $169.34 |
| 8 | $10.42 | $0.85 | $9.57 | $75.23 | $159.77 |
| 9 | $10.42 | $0.80 | $9.62 | $84.85 | $150.15 |
| 10 | $10.42 | $0.75 | $9.66 | $94.51 | $140.49 |
| 11 | $10.42 | $0.70 | $9.71 | $104.22 | $130.78 |
| 12 | $10.42 | $0.65 | $9.76 | $113.98 | $121.02 |
| 13 | $10.42 | $0.61 | $9.81 | $123.80 | $111.20 |
| 14 | $10.42 | $0.56 | $9.86 | $133.65 | $101.35 |
| 15 | $10.42 | $0.51 | $9.91 | $143.56 | $91.44 |
| 16 | $10.42 | $0.46 | $9.96 | $153.52 | $81.48 |
| 17 | $10.42 | $0.41 | $10.01 | $163.53 | $71.47 |
| 18 | $10.42 | $0.36 | $10.06 | $173.59 | $61.41 |
| 19 | $10.42 | $0.31 | $10.11 | $183.70 | $51.30 |
| 20 | $10.42 | $0.26 | $10.16 | $193.85 | $41.15 |
| 21 | $10.42 | $0.21 | $10.21 | $204.06 | $30.94 |
| 22 | $10.42 | $0.15 | $10.26 | $214.32 | $20.68 |
| 23 | $10.42 | $0.10 | $10.31 | $224.64 | $10.36 |
| 24 | $10.42 | $0.05 | $10.36 | $235.00 | $0.00 |