| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $10.06 | $14.48 | $241.44 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $10.06 | $1.14 | $8.93 | $8.93 | $218.07 |
| 2 | $10.06 | $1.09 | $8.97 | $17.90 | $209.10 |
| 3 | $10.06 | $1.05 | $9.02 | $26.91 | $200.09 |
| 4 | $10.06 | $1.00 | $9.06 | $35.97 | $191.03 |
| 5 | $10.06 | $0.96 | $9.11 | $45.08 | $181.92 |
| 6 | $10.06 | $0.91 | $9.15 | $54.23 | $172.77 |
| 7 | $10.06 | $0.86 | $9.20 | $63.43 | $163.57 |
| 8 | $10.06 | $0.82 | $9.24 | $72.67 | $154.33 |
| 9 | $10.06 | $0.77 | $9.29 | $81.96 | $145.04 |
| 10 | $10.06 | $0.73 | $9.34 | $91.29 | $135.71 |
| 11 | $10.06 | $0.68 | $9.38 | $100.68 | $126.32 |
| 12 | $10.06 | $0.63 | $9.43 | $110.10 | $116.90 |
| 13 | $10.06 | $0.58 | $9.48 | $119.58 | $107.42 |
| 14 | $10.06 | $0.54 | $9.52 | $129.10 | $97.90 |
| 15 | $10.06 | $0.49 | $9.57 | $138.68 | $88.32 |
| 16 | $10.06 | $0.44 | $9.62 | $148.29 | $78.71 |
| 17 | $10.06 | $0.39 | $9.67 | $157.96 | $69.04 |
| 18 | $10.06 | $0.35 | $9.72 | $167.68 | $59.32 |
| 19 | $10.06 | $0.30 | $9.76 | $177.44 | $49.56 |
| 20 | $10.06 | $0.25 | $9.81 | $187.25 | $39.75 |
| 21 | $10.06 | $0.20 | $9.86 | $197.12 | $29.88 |
| 22 | $10.06 | $0.15 | $9.91 | $207.03 | $19.97 |
| 23 | $10.06 | $0.10 | $9.96 | $216.99 | $10.01 |
| 24 | $10.06 | $0.05 | $10.01 | $227.00 | $0.00 |