| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $10.73 | $15.39 | $257.52 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $10.73 | $1.21 | $9.52 | $9.52 | $232.48 |
| 2 | $10.73 | $1.16 | $9.56 | $19.08 | $222.92 |
| 3 | $10.73 | $1.11 | $9.61 | $28.69 | $213.31 |
| 4 | $10.73 | $1.07 | $9.66 | $38.35 | $203.65 |
| 5 | $10.73 | $1.02 | $9.71 | $48.06 | $193.94 |
| 6 | $10.73 | $0.97 | $9.76 | $57.81 | $184.19 |
| 7 | $10.73 | $0.92 | $9.80 | $67.62 | $174.38 |
| 8 | $10.73 | $0.87 | $9.85 | $77.47 | $164.53 |
| 9 | $10.73 | $0.82 | $9.90 | $87.37 | $154.63 |
| 10 | $10.73 | $0.77 | $9.95 | $97.33 | $144.67 |
| 11 | $10.73 | $0.72 | $10.00 | $107.33 | $134.67 |
| 12 | $10.73 | $0.67 | $10.05 | $117.38 | $124.62 |
| 13 | $10.73 | $0.62 | $10.10 | $127.48 | $114.52 |
| 14 | $10.73 | $0.57 | $10.15 | $137.64 | $104.36 |
| 15 | $10.73 | $0.52 | $10.20 | $147.84 | $94.16 |
| 16 | $10.73 | $0.47 | $10.25 | $158.09 | $83.91 |
| 17 | $10.73 | $0.42 | $10.31 | $168.40 | $73.60 |
| 18 | $10.73 | $0.37 | $10.36 | $178.76 | $63.24 |
| 19 | $10.73 | $0.32 | $10.41 | $189.17 | $52.83 |
| 20 | $10.73 | $0.26 | $10.46 | $199.63 | $42.37 |
| 21 | $10.73 | $0.21 | $10.51 | $210.14 | $31.86 |
| 22 | $10.73 | $0.16 | $10.57 | $220.71 | $21.29 |
| 23 | $10.73 | $0.11 | $10.62 | $231.33 | $10.67 |
| 24 | $10.73 | $0.05 | $10.67 | $242.00 | $0.00 |