| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $9.09 | $13.05 | $218.16 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $9.09 | $1.03 | $8.06 | $8.06 | $196.94 |
| 2 | $9.09 | $0.98 | $8.10 | $16.16 | $188.84 |
| 3 | $9.09 | $0.94 | $8.14 | $24.30 | $180.70 |
| 4 | $9.09 | $0.90 | $8.18 | $32.49 | $172.51 |
| 5 | $9.09 | $0.86 | $8.22 | $40.71 | $164.29 |
| 6 | $9.09 | $0.82 | $8.26 | $48.97 | $156.03 |
| 7 | $9.09 | $0.78 | $8.31 | $57.28 | $147.72 |
| 8 | $9.09 | $0.74 | $8.35 | $65.63 | $139.37 |
| 9 | $9.09 | $0.70 | $8.39 | $74.01 | $130.99 |
| 10 | $9.09 | $0.65 | $8.43 | $82.45 | $122.55 |
| 11 | $9.09 | $0.61 | $8.47 | $90.92 | $114.08 |
| 12 | $9.09 | $0.57 | $8.52 | $99.43 | $105.57 |
| 13 | $9.09 | $0.53 | $8.56 | $107.99 | $97.01 |
| 14 | $9.09 | $0.49 | $8.60 | $116.59 | $88.41 |
| 15 | $9.09 | $0.44 | $8.64 | $125.24 | $79.76 |
| 16 | $9.09 | $0.40 | $8.69 | $133.92 | $71.08 |
| 17 | $9.09 | $0.36 | $8.73 | $142.65 | $62.35 |
| 18 | $9.09 | $0.31 | $8.77 | $151.43 | $53.57 |
| 19 | $9.09 | $0.27 | $8.82 | $160.24 | $44.76 |
| 20 | $9.09 | $0.22 | $8.86 | $169.11 | $35.89 |
| 21 | $9.09 | $0.18 | $8.91 | $178.01 | $26.99 |
| 22 | $9.09 | $0.13 | $8.95 | $186.96 | $18.04 |
| 23 | $9.09 | $0.09 | $9.00 | $195.96 | $9.04 |
| 24 | $9.09 | $0.05 | $9.04 | $205.00 | $0.00 |