| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $8.42 | $12.12 | $202.08 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $8.42 | $0.95 | $7.47 | $7.47 | $182.53 |
| 2 | $8.42 | $0.91 | $7.51 | $14.98 | $175.02 |
| 3 | $8.42 | $0.88 | $7.55 | $22.52 | $167.48 |
| 4 | $8.42 | $0.84 | $7.58 | $30.11 | $159.89 |
| 5 | $8.42 | $0.80 | $7.62 | $37.73 | $152.27 |
| 6 | $8.42 | $0.76 | $7.66 | $45.39 | $144.61 |
| 7 | $8.42 | $0.72 | $7.70 | $53.09 | $136.91 |
| 8 | $8.42 | $0.68 | $7.74 | $60.82 | $129.18 |
| 9 | $8.42 | $0.65 | $7.78 | $68.60 | $121.40 |
| 10 | $8.42 | $0.61 | $7.81 | $76.41 | $113.59 |
| 11 | $8.42 | $0.57 | $7.85 | $84.27 | $105.73 |
| 12 | $8.42 | $0.53 | $7.89 | $92.16 | $97.84 |
| 13 | $8.42 | $0.49 | $7.93 | $100.09 | $89.91 |
| 14 | $8.42 | $0.45 | $7.97 | $108.06 | $81.94 |
| 15 | $8.42 | $0.41 | $8.01 | $116.07 | $73.93 |
| 16 | $8.42 | $0.37 | $8.05 | $124.12 | $65.88 |
| 17 | $8.42 | $0.33 | $8.09 | $132.22 | $57.78 |
| 18 | $8.42 | $0.29 | $8.13 | $140.35 | $49.65 |
| 19 | $8.42 | $0.25 | $8.17 | $148.52 | $41.48 |
| 20 | $8.42 | $0.21 | $8.21 | $156.73 | $33.27 |
| 21 | $8.42 | $0.17 | $8.25 | $164.99 | $25.01 |
| 22 | $8.42 | $0.13 | $8.30 | $173.28 | $16.72 |
| 23 | $8.42 | $0.08 | $8.34 | $181.62 | $8.38 |
| 24 | $8.42 | $0.04 | $8.38 | $190.00 | $0.00 |