| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $8.95 | $12.87 | $214.80 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $8.95 | $1.01 | $7.94 | $7.94 | $194.06 |
| 2 | $8.95 | $0.97 | $7.98 | $15.93 | $186.07 |
| 3 | $8.95 | $0.93 | $8.02 | $23.95 | $178.05 |
| 4 | $8.95 | $0.89 | $8.06 | $32.01 | $169.99 |
| 5 | $8.95 | $0.85 | $8.10 | $40.11 | $161.89 |
| 6 | $8.95 | $0.81 | $8.14 | $48.26 | $153.74 |
| 7 | $8.95 | $0.77 | $8.18 | $56.44 | $145.56 |
| 8 | $8.95 | $0.73 | $8.22 | $64.67 | $137.33 |
| 9 | $8.95 | $0.69 | $8.27 | $72.93 | $129.07 |
| 10 | $8.95 | $0.65 | $8.31 | $81.24 | $120.76 |
| 11 | $8.95 | $0.60 | $8.35 | $89.59 | $112.41 |
| 12 | $8.95 | $0.56 | $8.39 | $97.98 | $104.02 |
| 13 | $8.95 | $0.52 | $8.43 | $106.41 | $95.59 |
| 14 | $8.95 | $0.48 | $8.47 | $114.89 | $87.11 |
| 15 | $8.95 | $0.44 | $8.52 | $123.40 | $78.60 |
| 16 | $8.95 | $0.39 | $8.56 | $131.96 | $70.04 |
| 17 | $8.95 | $0.35 | $8.60 | $140.57 | $61.43 |
| 18 | $8.95 | $0.31 | $8.65 | $149.21 | $52.79 |
| 19 | $8.95 | $0.26 | $8.69 | $157.90 | $44.10 |
| 20 | $8.95 | $0.22 | $8.73 | $166.63 | $35.37 |
| 21 | $8.95 | $0.18 | $8.78 | $175.41 | $26.59 |
| 22 | $8.95 | $0.13 | $8.82 | $184.23 | $17.77 |
| 23 | $8.95 | $0.09 | $8.86 | $193.09 | $8.91 |
| 24 | $8.95 | $0.04 | $8.91 | $202.00 | $0.00 |