| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $9.62 | $13.83 | $230.88 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $9.62 | $1.09 | $8.53 | $8.53 | $208.47 |
| 2 | $9.62 | $1.04 | $8.58 | $17.11 | $199.89 |
| 3 | $9.62 | $1.00 | $8.62 | $25.73 | $191.27 |
| 4 | $9.62 | $0.96 | $8.66 | $34.39 | $182.61 |
| 5 | $9.62 | $0.91 | $8.70 | $43.09 | $173.91 |
| 6 | $9.62 | $0.87 | $8.75 | $51.84 | $165.16 |
| 7 | $9.62 | $0.83 | $8.79 | $60.63 | $156.37 |
| 8 | $9.62 | $0.78 | $8.84 | $69.47 | $147.53 |
| 9 | $9.62 | $0.74 | $8.88 | $78.35 | $138.65 |
| 10 | $9.62 | $0.69 | $8.92 | $87.27 | $129.73 |
| 11 | $9.62 | $0.65 | $8.97 | $96.24 | $120.76 |
| 12 | $9.62 | $0.60 | $9.01 | $105.25 | $111.75 |
| 13 | $9.62 | $0.56 | $9.06 | $114.31 | $102.69 |
| 14 | $9.62 | $0.51 | $9.10 | $123.42 | $93.58 |
| 15 | $9.62 | $0.47 | $9.15 | $132.57 | $84.43 |
| 16 | $9.62 | $0.42 | $9.20 | $141.76 | $75.24 |
| 17 | $9.62 | $0.38 | $9.24 | $151.00 | $66.00 |
| 18 | $9.62 | $0.33 | $9.29 | $160.29 | $56.71 |
| 19 | $9.62 | $0.28 | $9.33 | $169.63 | $47.37 |
| 20 | $9.62 | $0.24 | $9.38 | $179.01 | $37.99 |
| 21 | $9.62 | $0.19 | $9.43 | $188.43 | $28.57 |
| 22 | $9.62 | $0.14 | $9.47 | $197.91 | $19.09 |
| 23 | $9.62 | $0.10 | $9.52 | $207.43 | $9.57 |
| 24 | $9.62 | $0.05 | $9.57 | $217.00 | $0.00 |