| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $10.55 | $15.14 | $253.20 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $10.55 | $1.19 | $9.36 | $9.36 | $228.64 |
| 2 | $10.55 | $1.14 | $9.41 | $18.76 | $219.24 |
| 3 | $10.55 | $1.10 | $9.45 | $28.22 | $209.78 |
| 4 | $10.55 | $1.05 | $9.50 | $37.71 | $200.29 |
| 5 | $10.55 | $1.00 | $9.55 | $47.26 | $190.74 |
| 6 | $10.55 | $0.95 | $9.59 | $56.86 | $181.14 |
| 7 | $10.55 | $0.91 | $9.64 | $66.50 | $171.50 |
| 8 | $10.55 | $0.86 | $9.69 | $76.19 | $161.81 |
| 9 | $10.55 | $0.81 | $9.74 | $85.93 | $152.07 |
| 10 | $10.55 | $0.76 | $9.79 | $95.72 | $142.28 |
| 11 | $10.55 | $0.71 | $9.84 | $105.55 | $132.45 |
| 12 | $10.55 | $0.66 | $9.89 | $115.44 | $122.56 |
| 13 | $10.55 | $0.61 | $9.94 | $125.38 | $112.62 |
| 14 | $10.55 | $0.56 | $9.99 | $135.36 | $102.64 |
| 15 | $10.55 | $0.51 | $10.04 | $145.40 | $92.60 |
| 16 | $10.55 | $0.46 | $10.09 | $155.48 | $82.52 |
| 17 | $10.55 | $0.41 | $10.14 | $165.62 | $72.38 |
| 18 | $10.55 | $0.36 | $10.19 | $175.80 | $62.20 |
| 19 | $10.55 | $0.31 | $10.24 | $186.04 | $51.96 |
| 20 | $10.55 | $0.26 | $10.29 | $196.33 | $41.67 |
| 21 | $10.55 | $0.21 | $10.34 | $206.67 | $31.33 |
| 22 | $10.55 | $0.16 | $10.39 | $217.06 | $20.94 |
| 23 | $10.55 | $0.10 | $10.44 | $227.50 | $10.50 |
| 24 | $10.55 | $0.05 | $10.50 | $238.00 | $0.00 |