| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $9.57 | $13.77 | $229.68 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $9.57 | $1.08 | $8.49 | $8.49 | $207.51 |
| 2 | $9.57 | $1.04 | $8.54 | $17.03 | $198.97 |
| 3 | $9.57 | $0.99 | $8.58 | $25.61 | $190.39 |
| 4 | $9.57 | $0.95 | $8.62 | $34.23 | $181.77 |
| 5 | $9.57 | $0.91 | $8.66 | $42.89 | $173.11 |
| 6 | $9.57 | $0.87 | $8.71 | $51.60 | $164.40 |
| 7 | $9.57 | $0.82 | $8.75 | $60.35 | $155.65 |
| 8 | $9.57 | $0.78 | $8.80 | $69.15 | $146.85 |
| 9 | $9.57 | $0.73 | $8.84 | $77.99 | $138.01 |
| 10 | $9.57 | $0.69 | $8.88 | $86.87 | $129.13 |
| 11 | $9.57 | $0.65 | $8.93 | $95.80 | $120.20 |
| 12 | $9.57 | $0.60 | $8.97 | $104.77 | $111.23 |
| 13 | $9.57 | $0.56 | $9.02 | $113.79 | $102.21 |
| 14 | $9.57 | $0.51 | $9.06 | $122.85 | $93.15 |
| 15 | $9.57 | $0.47 | $9.11 | $131.96 | $84.04 |
| 16 | $9.57 | $0.42 | $9.15 | $141.11 | $74.89 |
| 17 | $9.57 | $0.37 | $9.20 | $150.31 | $65.69 |
| 18 | $9.57 | $0.33 | $9.24 | $159.55 | $56.45 |
| 19 | $9.57 | $0.28 | $9.29 | $168.84 | $47.16 |
| 20 | $9.57 | $0.24 | $9.34 | $178.18 | $37.82 |
| 21 | $9.57 | $0.19 | $9.38 | $187.57 | $28.43 |
| 22 | $9.57 | $0.14 | $9.43 | $197.00 | $19.00 |
| 23 | $9.57 | $0.10 | $9.48 | $206.47 | $9.53 |
| 24 | $9.57 | $0.05 | $9.53 | $216.00 | $0.00 |