| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $9.00 | $12.91 | $216.00 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $9.00 | $1.02 | $7.98 | $7.98 | $195.02 |
| 2 | $9.00 | $0.98 | $8.02 | $16.00 | $187.00 |
| 3 | $9.00 | $0.93 | $8.06 | $24.07 | $178.93 |
| 4 | $9.00 | $0.89 | $8.10 | $32.17 | $170.83 |
| 5 | $9.00 | $0.85 | $8.14 | $40.31 | $162.69 |
| 6 | $9.00 | $0.81 | $8.18 | $48.50 | $154.50 |
| 7 | $9.00 | $0.77 | $8.22 | $56.72 | $146.28 |
| 8 | $9.00 | $0.73 | $8.27 | $64.99 | $138.01 |
| 9 | $9.00 | $0.69 | $8.31 | $73.29 | $129.71 |
| 10 | $9.00 | $0.65 | $8.35 | $81.64 | $121.36 |
| 11 | $9.00 | $0.61 | $8.39 | $90.03 | $112.97 |
| 12 | $9.00 | $0.56 | $8.43 | $98.46 | $104.54 |
| 13 | $9.00 | $0.52 | $8.47 | $106.94 | $96.06 |
| 14 | $9.00 | $0.48 | $8.52 | $115.45 | $87.55 |
| 15 | $9.00 | $0.44 | $8.56 | $124.01 | $78.99 |
| 16 | $9.00 | $0.39 | $8.60 | $132.62 | $70.38 |
| 17 | $9.00 | $0.35 | $8.65 | $141.26 | $61.74 |
| 18 | $9.00 | $0.31 | $8.69 | $149.95 | $53.05 |
| 19 | $9.00 | $0.27 | $8.73 | $158.68 | $44.32 |
| 20 | $9.00 | $0.22 | $8.78 | $167.46 | $35.54 |
| 21 | $9.00 | $0.18 | $8.82 | $176.28 | $26.72 |
| 22 | $9.00 | $0.13 | $8.86 | $185.14 | $17.86 |
| 23 | $9.00 | $0.09 | $8.91 | $194.05 | $8.95 |
| 24 | $9.00 | $0.04 | $8.95 | $203.00 | $0.00 |