| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $9.44 | $13.56 | $226.56 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $9.44 | $1.07 | $8.38 | $8.38 | $204.62 |
| 2 | $9.44 | $1.02 | $8.42 | $16.79 | $196.21 |
| 3 | $9.44 | $0.98 | $8.46 | $25.25 | $187.75 |
| 4 | $9.44 | $0.94 | $8.50 | $33.75 | $179.25 |
| 5 | $9.44 | $0.90 | $8.54 | $42.30 | $170.70 |
| 6 | $9.44 | $0.85 | $8.59 | $50.88 | $162.12 |
| 7 | $9.44 | $0.81 | $8.63 | $59.51 | $153.49 |
| 8 | $9.44 | $0.77 | $8.67 | $68.19 | $144.81 |
| 9 | $9.44 | $0.72 | $8.72 | $76.90 | $136.10 |
| 10 | $9.44 | $0.68 | $8.76 | $85.66 | $127.34 |
| 11 | $9.44 | $0.64 | $8.80 | $94.47 | $118.53 |
| 12 | $9.44 | $0.59 | $8.85 | $103.31 | $109.69 |
| 13 | $9.44 | $0.55 | $8.89 | $112.21 | $100.79 |
| 14 | $9.44 | $0.50 | $8.94 | $121.14 | $91.86 |
| 15 | $9.44 | $0.46 | $8.98 | $130.12 | $82.88 |
| 16 | $9.44 | $0.41 | $9.03 | $139.15 | $73.85 |
| 17 | $9.44 | $0.37 | $9.07 | $148.22 | $64.78 |
| 18 | $9.44 | $0.32 | $9.12 | $157.34 | $55.66 |
| 19 | $9.44 | $0.28 | $9.16 | $166.50 | $46.50 |
| 20 | $9.44 | $0.23 | $9.21 | $175.71 | $37.29 |
| 21 | $9.44 | $0.19 | $9.25 | $184.96 | $28.04 |
| 22 | $9.44 | $0.14 | $9.30 | $194.26 | $18.74 |
| 23 | $9.44 | $0.09 | $9.35 | $203.61 | $9.39 |
| 24 | $9.44 | $0.05 | $9.39 | $213.00 | $0.00 |