| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $9.93 | $14.28 | $238.32 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $9.93 | $1.12 | $8.81 | $8.81 | $215.19 |
| 2 | $9.93 | $1.08 | $8.85 | $17.66 | $206.34 |
| 3 | $9.93 | $1.03 | $8.90 | $26.56 | $197.44 |
| 4 | $9.93 | $0.99 | $8.94 | $35.50 | $188.50 |
| 5 | $9.93 | $0.94 | $8.99 | $44.48 | $179.52 |
| 6 | $9.93 | $0.90 | $9.03 | $53.51 | $170.49 |
| 7 | $9.93 | $0.85 | $9.08 | $62.59 | $161.41 |
| 8 | $9.93 | $0.81 | $9.12 | $71.71 | $152.29 |
| 9 | $9.93 | $0.76 | $9.17 | $80.87 | $143.13 |
| 10 | $9.93 | $0.72 | $9.21 | $90.09 | $133.91 |
| 11 | $9.93 | $0.67 | $9.26 | $99.34 | $124.66 |
| 12 | $9.93 | $0.62 | $9.30 | $108.65 | $115.35 |
| 13 | $9.93 | $0.58 | $9.35 | $118.00 | $106.00 |
| 14 | $9.93 | $0.53 | $9.40 | $127.40 | $96.60 |
| 15 | $9.93 | $0.48 | $9.44 | $136.84 | $87.16 |
| 16 | $9.93 | $0.44 | $9.49 | $146.34 | $77.66 |
| 17 | $9.93 | $0.39 | $9.54 | $155.87 | $68.13 |
| 18 | $9.93 | $0.34 | $9.59 | $165.46 | $58.54 |
| 19 | $9.93 | $0.29 | $9.64 | $175.10 | $48.90 |
| 20 | $9.93 | $0.24 | $9.68 | $184.78 | $39.22 |
| 21 | $9.93 | $0.20 | $9.73 | $194.51 | $29.49 |
| 22 | $9.93 | $0.15 | $9.78 | $204.29 | $19.71 |
| 23 | $9.93 | $0.10 | $9.83 | $214.12 | $9.88 |
| 24 | $9.93 | $0.05 | $9.88 | $224.00 | $0.00 |