| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $9.35 | $13.44 | $224.40 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $9.35 | $1.06 | $8.30 | $8.30 | $202.70 |
| 2 | $9.35 | $1.01 | $8.34 | $16.63 | $194.37 |
| 3 | $9.35 | $0.97 | $8.38 | $25.01 | $185.99 |
| 4 | $9.35 | $0.93 | $8.42 | $33.44 | $177.56 |
| 5 | $9.35 | $0.89 | $8.46 | $41.90 | $169.10 |
| 6 | $9.35 | $0.85 | $8.51 | $50.41 | $160.59 |
| 7 | $9.35 | $0.80 | $8.55 | $58.95 | $152.05 |
| 8 | $9.35 | $0.76 | $8.59 | $67.55 | $143.45 |
| 9 | $9.35 | $0.72 | $8.63 | $76.18 | $134.82 |
| 10 | $9.35 | $0.67 | $8.68 | $84.86 | $126.14 |
| 11 | $9.35 | $0.63 | $8.72 | $93.58 | $117.42 |
| 12 | $9.35 | $0.59 | $8.76 | $102.34 | $108.66 |
| 13 | $9.35 | $0.54 | $8.81 | $111.15 | $99.85 |
| 14 | $9.35 | $0.50 | $8.85 | $120.00 | $91.00 |
| 15 | $9.35 | $0.45 | $8.90 | $128.90 | $82.10 |
| 16 | $9.35 | $0.41 | $8.94 | $137.84 | $73.16 |
| 17 | $9.35 | $0.37 | $8.99 | $146.83 | $64.17 |
| 18 | $9.35 | $0.32 | $9.03 | $155.86 | $55.14 |
| 19 | $9.35 | $0.28 | $9.08 | $164.94 | $46.06 |
| 20 | $9.35 | $0.23 | $9.12 | $174.06 | $36.94 |
| 21 | $9.35 | $0.18 | $9.17 | $183.22 | $27.78 |
| 22 | $9.35 | $0.14 | $9.21 | $192.44 | $18.56 |
| 23 | $9.35 | $0.09 | $9.26 | $201.69 | $9.31 |
| 24 | $9.35 | $0.05 | $9.31 | $211.00 | $0.00 |