| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $9.04 | $13.00 | $216.96 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $9.04 | $1.02 | $8.02 | $8.02 | $195.98 |
| 2 | $9.04 | $0.98 | $8.06 | $16.08 | $187.92 |
| 3 | $9.04 | $0.94 | $8.10 | $24.18 | $179.82 |
| 4 | $9.04 | $0.90 | $8.14 | $32.33 | $171.67 |
| 5 | $9.04 | $0.86 | $8.18 | $40.51 | $163.49 |
| 6 | $9.04 | $0.82 | $8.22 | $48.73 | $155.27 |
| 7 | $9.04 | $0.78 | $8.27 | $57.00 | $147.00 |
| 8 | $9.04 | $0.74 | $8.31 | $65.31 | $138.69 |
| 9 | $9.04 | $0.69 | $8.35 | $73.65 | $130.35 |
| 10 | $9.04 | $0.65 | $8.39 | $82.04 | $121.96 |
| 11 | $9.04 | $0.61 | $8.43 | $90.47 | $113.53 |
| 12 | $9.04 | $0.57 | $8.47 | $98.95 | $105.05 |
| 13 | $9.04 | $0.53 | $8.52 | $107.46 | $96.54 |
| 14 | $9.04 | $0.48 | $8.56 | $116.02 | $87.98 |
| 15 | $9.04 | $0.44 | $8.60 | $124.62 | $79.38 |
| 16 | $9.04 | $0.40 | $8.64 | $133.27 | $70.73 |
| 17 | $9.04 | $0.35 | $8.69 | $141.96 | $62.04 |
| 18 | $9.04 | $0.31 | $8.73 | $150.69 | $53.31 |
| 19 | $9.04 | $0.27 | $8.77 | $159.46 | $44.54 |
| 20 | $9.04 | $0.22 | $8.82 | $168.28 | $35.72 |
| 21 | $9.04 | $0.18 | $8.86 | $177.14 | $26.86 |
| 22 | $9.04 | $0.13 | $8.91 | $186.05 | $17.95 |
| 23 | $9.04 | $0.09 | $8.95 | $195.00 | $9.00 |
| 24 | $9.04 | $0.04 | $9.00 | $204.00 | $0.00 |