| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $8.38 | $12.06 | $201.12 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $8.38 | $0.95 | $7.43 | $7.43 | $181.57 |
| 2 | $8.38 | $0.91 | $7.47 | $14.90 | $174.10 |
| 3 | $8.38 | $0.87 | $7.51 | $22.41 | $166.59 |
| 4 | $8.38 | $0.83 | $7.54 | $29.95 | $159.05 |
| 5 | $8.38 | $0.80 | $7.58 | $37.53 | $151.47 |
| 6 | $8.38 | $0.76 | $7.62 | $45.15 | $143.85 |
| 7 | $8.38 | $0.72 | $7.66 | $52.81 | $136.19 |
| 8 | $8.38 | $0.68 | $7.70 | $60.50 | $128.50 |
| 9 | $8.38 | $0.64 | $7.73 | $68.24 | $120.76 |
| 10 | $8.38 | $0.60 | $7.77 | $76.01 | $112.99 |
| 11 | $8.38 | $0.56 | $7.81 | $83.82 | $105.18 |
| 12 | $8.38 | $0.53 | $7.85 | $91.67 | $97.33 |
| 13 | $8.38 | $0.49 | $7.89 | $99.56 | $89.44 |
| 14 | $8.38 | $0.45 | $7.93 | $107.49 | $81.51 |
| 15 | $8.38 | $0.41 | $7.97 | $115.46 | $73.54 |
| 16 | $8.38 | $0.37 | $8.01 | $123.47 | $65.53 |
| 17 | $8.38 | $0.33 | $8.05 | $131.52 | $57.48 |
| 18 | $8.38 | $0.29 | $8.09 | $139.61 | $49.39 |
| 19 | $8.38 | $0.25 | $8.13 | $147.74 | $41.26 |
| 20 | $8.38 | $0.21 | $8.17 | $155.91 | $33.09 |
| 21 | $8.38 | $0.17 | $8.21 | $164.12 | $24.88 |
| 22 | $8.38 | $0.12 | $8.25 | $172.37 | $16.63 |
| 23 | $8.38 | $0.08 | $8.29 | $180.67 | $8.33 |
| 24 | $8.38 | $0.04 | $8.33 | $189.00 | $0.00 |