| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $9.71 | $13.95 | $233.04 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $9.71 | $1.10 | $8.61 | $8.61 | $210.39 |
| 2 | $9.71 | $1.05 | $8.65 | $17.27 | $201.73 |
| 3 | $9.71 | $1.01 | $8.70 | $25.96 | $193.04 |
| 4 | $9.71 | $0.97 | $8.74 | $34.70 | $184.30 |
| 5 | $9.71 | $0.92 | $8.78 | $43.49 | $175.51 |
| 6 | $9.71 | $0.88 | $8.83 | $52.32 | $166.68 |
| 7 | $9.71 | $0.83 | $8.87 | $61.19 | $157.81 |
| 8 | $9.71 | $0.79 | $8.92 | $70.11 | $148.89 |
| 9 | $9.71 | $0.74 | $8.96 | $79.07 | $139.93 |
| 10 | $9.71 | $0.70 | $9.01 | $88.08 | $130.92 |
| 11 | $9.71 | $0.65 | $9.05 | $97.13 | $121.87 |
| 12 | $9.71 | $0.61 | $9.10 | $106.22 | $112.78 |
| 13 | $9.71 | $0.56 | $9.14 | $115.37 | $103.63 |
| 14 | $9.71 | $0.52 | $9.19 | $124.55 | $94.45 |
| 15 | $9.71 | $0.47 | $9.23 | $133.79 | $85.21 |
| 16 | $9.71 | $0.43 | $9.28 | $143.07 | $75.93 |
| 17 | $9.71 | $0.38 | $9.33 | $152.40 | $66.60 |
| 18 | $9.71 | $0.33 | $9.37 | $161.77 | $57.23 |
| 19 | $9.71 | $0.29 | $9.42 | $171.19 | $47.81 |
| 20 | $9.71 | $0.24 | $9.47 | $180.66 | $38.34 |
| 21 | $9.71 | $0.19 | $9.51 | $190.17 | $28.83 |
| 22 | $9.71 | $0.14 | $9.56 | $199.73 | $19.27 |
| 23 | $9.71 | $0.10 | $9.61 | $209.34 | $9.66 |
| 24 | $9.71 | $0.05 | $9.66 | $219.00 | $0.00 |