| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $7.40 | $10.64 | $177.60 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $7.40 | $0.84 | $6.57 | $6.57 | $160.43 |
| 2 | $7.40 | $0.80 | $6.60 | $13.17 | $153.83 |
| 3 | $7.40 | $0.77 | $6.63 | $19.80 | $147.20 |
| 4 | $7.40 | $0.74 | $6.67 | $26.46 | $140.54 |
| 5 | $7.40 | $0.70 | $6.70 | $33.16 | $133.84 |
| 6 | $7.40 | $0.67 | $6.73 | $39.90 | $127.10 |
| 7 | $7.40 | $0.64 | $6.77 | $46.66 | $120.34 |
| 8 | $7.40 | $0.60 | $6.80 | $53.46 | $113.54 |
| 9 | $7.40 | $0.57 | $6.83 | $60.29 | $106.71 |
| 10 | $7.40 | $0.53 | $6.87 | $67.16 | $99.84 |
| 11 | $7.40 | $0.50 | $6.90 | $74.07 | $92.93 |
| 12 | $7.40 | $0.46 | $6.94 | $81.00 | $86.00 |
| 13 | $7.40 | $0.43 | $6.97 | $87.97 | $79.03 |
| 14 | $7.40 | $0.40 | $7.01 | $94.98 | $72.02 |
| 15 | $7.40 | $0.36 | $7.04 | $102.02 | $64.98 |
| 16 | $7.40 | $0.32 | $7.08 | $109.10 | $57.90 |
| 17 | $7.40 | $0.29 | $7.11 | $116.21 | $50.79 |
| 18 | $7.40 | $0.25 | $7.15 | $123.36 | $43.64 |
| 19 | $7.40 | $0.22 | $7.18 | $130.54 | $36.46 |
| 20 | $7.40 | $0.18 | $7.22 | $137.76 | $29.24 |
| 21 | $7.40 | $0.15 | $7.26 | $145.02 | $21.98 |
| 22 | $7.40 | $0.11 | $7.29 | $152.31 | $14.69 |
| 23 | $7.40 | $0.07 | $7.33 | $159.64 | $7.36 |
| 24 | $7.40 | $0.04 | $7.36 | $167.00 | $0.00 |