| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $6.20 | $8.89 | $148.80 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $6.20 | $0.70 | $5.50 | $5.50 | $134.50 |
| 2 | $6.20 | $0.67 | $5.53 | $11.04 | $128.96 |
| 3 | $6.20 | $0.64 | $5.56 | $16.60 | $123.40 |
| 4 | $6.20 | $0.62 | $5.59 | $22.19 | $117.81 |
| 5 | $6.20 | $0.59 | $5.62 | $27.80 | $112.20 |
| 6 | $6.20 | $0.56 | $5.64 | $33.44 | $106.56 |
| 7 | $6.20 | $0.53 | $5.67 | $39.12 | $100.88 |
| 8 | $6.20 | $0.50 | $5.70 | $44.82 | $95.18 |
| 9 | $6.20 | $0.48 | $5.73 | $50.55 | $89.45 |
| 10 | $6.20 | $0.45 | $5.76 | $56.30 | $83.70 |
| 11 | $6.20 | $0.42 | $5.79 | $62.09 | $77.91 |
| 12 | $6.20 | $0.39 | $5.82 | $67.91 | $72.09 |
| 13 | $6.20 | $0.36 | $5.84 | $73.75 | $66.25 |
| 14 | $6.20 | $0.33 | $5.87 | $79.62 | $60.38 |
| 15 | $6.20 | $0.30 | $5.90 | $85.53 | $54.47 |
| 16 | $6.20 | $0.27 | $5.93 | $91.46 | $48.54 |
| 17 | $6.20 | $0.24 | $5.96 | $97.42 | $42.58 |
| 18 | $6.20 | $0.21 | $5.99 | $103.41 | $36.59 |
| 19 | $6.20 | $0.18 | $6.02 | $109.44 | $30.56 |
| 20 | $6.20 | $0.15 | $6.05 | $115.49 | $24.51 |
| 21 | $6.20 | $0.12 | $6.08 | $121.57 | $18.43 |
| 22 | $6.20 | $0.09 | $6.11 | $127.68 | $12.32 |
| 23 | $6.20 | $0.06 | $6.14 | $133.83 | $6.17 |
| 24 | $6.20 | $0.03 | $6.17 | $140.00 | $0.00 |