| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $6.29 | $9.06 | $150.96 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $6.29 | $0.71 | $5.58 | $5.58 | $136.42 |
| 2 | $6.29 | $0.68 | $5.61 | $11.19 | $130.81 |
| 3 | $6.29 | $0.65 | $5.64 | $16.83 | $125.17 |
| 4 | $6.29 | $0.63 | $5.67 | $22.50 | $119.50 |
| 5 | $6.29 | $0.60 | $5.70 | $28.20 | $113.80 |
| 6 | $6.29 | $0.57 | $5.72 | $33.92 | $108.08 |
| 7 | $6.29 | $0.54 | $5.75 | $39.68 | $102.32 |
| 8 | $6.29 | $0.51 | $5.78 | $45.46 | $96.54 |
| 9 | $6.29 | $0.48 | $5.81 | $51.27 | $90.73 |
| 10 | $6.29 | $0.45 | $5.84 | $57.11 | $84.89 |
| 11 | $6.29 | $0.42 | $5.87 | $62.98 | $79.02 |
| 12 | $6.29 | $0.40 | $5.90 | $68.88 | $73.12 |
| 13 | $6.29 | $0.37 | $5.93 | $74.80 | $67.20 |
| 14 | $6.29 | $0.34 | $5.96 | $80.76 | $61.24 |
| 15 | $6.29 | $0.31 | $5.99 | $86.75 | $55.25 |
| 16 | $6.29 | $0.28 | $6.02 | $92.77 | $49.23 |
| 17 | $6.29 | $0.25 | $6.05 | $98.81 | $43.19 |
| 18 | $6.29 | $0.22 | $6.08 | $104.89 | $37.11 |
| 19 | $6.29 | $0.19 | $6.11 | $111.00 | $31.00 |
| 20 | $6.29 | $0.16 | $6.14 | $117.14 | $24.86 |
| 21 | $6.29 | $0.12 | $6.17 | $123.31 | $18.69 |
| 22 | $6.29 | $0.09 | $6.20 | $129.51 | $12.49 |
| 23 | $6.29 | $0.06 | $6.23 | $135.74 | $6.26 |
| 24 | $6.29 | $0.03 | $6.26 | $142.00 | $0.00 |