| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $9.13 | $13.13 | $219.12 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $9.13 | $1.03 | $8.10 | $8.10 | $197.90 |
| 2 | $9.13 | $0.99 | $8.14 | $16.24 | $189.76 |
| 3 | $9.13 | $0.95 | $8.18 | $24.42 | $181.58 |
| 4 | $9.13 | $0.91 | $8.22 | $32.64 | $173.36 |
| 5 | $9.13 | $0.87 | $8.26 | $40.91 | $165.09 |
| 6 | $9.13 | $0.83 | $8.30 | $49.21 | $156.79 |
| 7 | $9.13 | $0.78 | $8.35 | $57.56 | $148.44 |
| 8 | $9.13 | $0.74 | $8.39 | $65.95 | $140.05 |
| 9 | $9.13 | $0.70 | $8.43 | $74.38 | $131.62 |
| 10 | $9.13 | $0.66 | $8.47 | $82.85 | $123.15 |
| 11 | $9.13 | $0.62 | $8.51 | $91.36 | $114.64 |
| 12 | $9.13 | $0.57 | $8.56 | $99.92 | $106.08 |
| 13 | $9.13 | $0.53 | $8.60 | $108.52 | $97.48 |
| 14 | $9.13 | $0.49 | $8.64 | $117.16 | $88.84 |
| 15 | $9.13 | $0.44 | $8.69 | $125.85 | $80.15 |
| 16 | $9.13 | $0.40 | $8.73 | $134.58 | $71.42 |
| 17 | $9.13 | $0.36 | $8.77 | $143.35 | $62.65 |
| 18 | $9.13 | $0.31 | $8.82 | $152.17 | $53.83 |
| 19 | $9.13 | $0.27 | $8.86 | $161.03 | $44.97 |
| 20 | $9.13 | $0.22 | $8.91 | $169.93 | $36.07 |
| 21 | $9.13 | $0.18 | $8.95 | $178.88 | $27.12 |
| 22 | $9.13 | $0.14 | $8.99 | $187.88 | $18.12 |
| 23 | $9.13 | $0.09 | $9.04 | $196.92 | $9.08 |
| 24 | $9.13 | $0.05 | $9.08 | $206.00 | $0.00 |