| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $10.37 | $14.90 | $248.88 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $10.37 | $1.17 | $9.20 | $9.20 | $224.80 |
| 2 | $10.37 | $1.12 | $9.25 | $18.45 | $215.55 |
| 3 | $10.37 | $1.08 | $9.29 | $27.74 | $206.26 |
| 4 | $10.37 | $1.03 | $9.34 | $37.08 | $196.92 |
| 5 | $10.37 | $0.98 | $9.39 | $46.47 | $187.53 |
| 6 | $10.37 | $0.94 | $9.43 | $55.90 | $178.10 |
| 7 | $10.37 | $0.89 | $9.48 | $65.38 | $168.62 |
| 8 | $10.37 | $0.84 | $9.53 | $74.91 | $159.09 |
| 9 | $10.37 | $0.80 | $9.58 | $84.48 | $149.52 |
| 10 | $10.37 | $0.75 | $9.62 | $94.11 | $139.89 |
| 11 | $10.37 | $0.70 | $9.67 | $103.78 | $130.22 |
| 12 | $10.37 | $0.65 | $9.72 | $113.50 | $120.50 |
| 13 | $10.37 | $0.60 | $9.77 | $123.27 | $110.73 |
| 14 | $10.37 | $0.55 | $9.82 | $133.09 | $100.91 |
| 15 | $10.37 | $0.50 | $9.87 | $142.95 | $91.05 |
| 16 | $10.37 | $0.46 | $9.92 | $152.87 | $81.13 |
| 17 | $10.37 | $0.41 | $9.97 | $162.83 | $71.17 |
| 18 | $10.37 | $0.36 | $10.02 | $172.85 | $61.15 |
| 19 | $10.37 | $0.31 | $10.07 | $182.91 | $51.09 |
| 20 | $10.37 | $0.26 | $10.12 | $193.03 | $40.97 |
| 21 | $10.37 | $0.20 | $10.17 | $203.20 | $30.80 |
| 22 | $10.37 | $0.15 | $10.22 | $213.41 | $20.59 |
| 23 | $10.37 | $0.10 | $10.27 | $223.68 | $10.32 |
| 24 | $10.37 | $0.05 | $10.32 | $234.00 | $0.00 |