| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $8.60 | $12.38 | $206.40 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $8.60 | $0.97 | $7.63 | $7.63 | $186.37 |
| 2 | $8.60 | $0.93 | $7.67 | $15.29 | $178.71 |
| 3 | $8.60 | $0.89 | $7.70 | $23.00 | $171.00 |
| 4 | $8.60 | $0.86 | $7.74 | $30.74 | $163.26 |
| 5 | $8.60 | $0.82 | $7.78 | $38.52 | $155.48 |
| 6 | $8.60 | $0.78 | $7.82 | $46.35 | $147.65 |
| 7 | $8.60 | $0.74 | $7.86 | $54.21 | $139.79 |
| 8 | $8.60 | $0.70 | $7.90 | $62.10 | $131.90 |
| 9 | $8.60 | $0.66 | $7.94 | $70.04 | $123.96 |
| 10 | $8.60 | $0.62 | $7.98 | $78.02 | $115.98 |
| 11 | $8.60 | $0.58 | $8.02 | $86.04 | $107.96 |
| 12 | $8.60 | $0.54 | $8.06 | $94.10 | $99.90 |
| 13 | $8.60 | $0.50 | $8.10 | $102.20 | $91.80 |
| 14 | $8.60 | $0.46 | $8.14 | $110.34 | $83.66 |
| 15 | $8.60 | $0.42 | $8.18 | $118.52 | $75.48 |
| 16 | $8.60 | $0.38 | $8.22 | $126.74 | $67.26 |
| 17 | $8.60 | $0.34 | $8.26 | $135.00 | $59.00 |
| 18 | $8.60 | $0.30 | $8.30 | $143.30 | $50.70 |
| 19 | $8.60 | $0.25 | $8.34 | $151.65 | $42.35 |
| 20 | $8.60 | $0.21 | $8.39 | $160.03 | $33.97 |
| 21 | $8.60 | $0.17 | $8.43 | $168.46 | $25.54 |
| 22 | $8.60 | $0.13 | $8.47 | $176.93 | $17.07 |
| 23 | $8.60 | $0.09 | $8.51 | $185.44 | $8.56 |
| 24 | $8.60 | $0.04 | $8.56 | $194.00 | $0.00 |