| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $9.40 | $13.51 | $225.60 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $9.40 | $1.06 | $8.34 | $8.34 | $203.66 |
| 2 | $9.40 | $1.02 | $8.38 | $16.71 | $195.29 |
| 3 | $9.40 | $0.98 | $8.42 | $25.13 | $186.87 |
| 4 | $9.40 | $0.93 | $8.46 | $33.59 | $178.41 |
| 5 | $9.40 | $0.89 | $8.50 | $42.10 | $169.90 |
| 6 | $9.40 | $0.85 | $8.55 | $50.65 | $161.35 |
| 7 | $9.40 | $0.81 | $8.59 | $59.23 | $152.77 |
| 8 | $9.40 | $0.76 | $8.63 | $67.87 | $144.13 |
| 9 | $9.40 | $0.72 | $8.68 | $76.54 | $135.46 |
| 10 | $9.40 | $0.68 | $8.72 | $85.26 | $126.74 |
| 11 | $9.40 | $0.63 | $8.76 | $94.02 | $117.98 |
| 12 | $9.40 | $0.59 | $8.81 | $102.83 | $109.17 |
| 13 | $9.40 | $0.55 | $8.85 | $111.68 | $100.32 |
| 14 | $9.40 | $0.50 | $8.89 | $120.57 | $91.43 |
| 15 | $9.40 | $0.46 | $8.94 | $129.51 | $82.49 |
| 16 | $9.40 | $0.41 | $8.98 | $138.50 | $73.50 |
| 17 | $9.40 | $0.37 | $9.03 | $147.52 | $64.48 |
| 18 | $9.40 | $0.32 | $9.07 | $156.60 | $55.40 |
| 19 | $9.40 | $0.28 | $9.12 | $165.72 | $46.28 |
| 20 | $9.40 | $0.23 | $9.16 | $174.88 | $37.12 |
| 21 | $9.40 | $0.19 | $9.21 | $184.09 | $27.91 |
| 22 | $9.40 | $0.14 | $9.26 | $193.35 | $18.65 |
| 23 | $9.40 | $0.09 | $9.30 | $202.65 | $9.35 |
| 24 | $9.40 | $0.05 | $9.35 | $212.00 | $0.00 |