| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $9.48 | $13.64 | $227.52 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $9.48 | $1.07 | $8.41 | $8.41 | $205.59 |
| 2 | $9.48 | $1.03 | $8.46 | $16.87 | $197.13 |
| 3 | $9.48 | $0.99 | $8.50 | $25.37 | $188.63 |
| 4 | $9.48 | $0.94 | $8.54 | $33.91 | $180.09 |
| 5 | $9.48 | $0.90 | $8.58 | $42.50 | $171.50 |
| 6 | $9.48 | $0.86 | $8.63 | $51.12 | $162.88 |
| 7 | $9.48 | $0.81 | $8.67 | $59.79 | $154.21 |
| 8 | $9.48 | $0.77 | $8.71 | $68.51 | $145.49 |
| 9 | $9.48 | $0.73 | $8.76 | $77.26 | $136.74 |
| 10 | $9.48 | $0.68 | $8.80 | $86.06 | $127.94 |
| 11 | $9.48 | $0.64 | $8.84 | $94.91 | $119.09 |
| 12 | $9.48 | $0.60 | $8.89 | $103.80 | $110.20 |
| 13 | $9.48 | $0.55 | $8.93 | $112.73 | $101.27 |
| 14 | $9.48 | $0.51 | $8.98 | $121.71 | $92.29 |
| 15 | $9.48 | $0.46 | $9.02 | $130.73 | $83.27 |
| 16 | $9.48 | $0.42 | $9.07 | $139.80 | $74.20 |
| 17 | $9.48 | $0.37 | $9.11 | $148.92 | $65.08 |
| 18 | $9.48 | $0.33 | $9.16 | $158.08 | $55.92 |
| 19 | $9.48 | $0.28 | $9.20 | $167.28 | $46.72 |
| 20 | $9.48 | $0.23 | $9.25 | $176.53 | $37.47 |
| 21 | $9.48 | $0.19 | $9.30 | $185.83 | $28.17 |
| 22 | $9.48 | $0.14 | $9.34 | $195.17 | $18.83 |
| 23 | $9.48 | $0.09 | $9.39 | $204.56 | $9.44 |
| 24 | $9.48 | $0.05 | $9.44 | $214.00 | $0.00 |