| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $6.65 | $9.55 | $159.60 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $6.65 | $0.75 | $5.90 | $5.90 | $144.10 |
| 2 | $6.65 | $0.72 | $5.93 | $11.83 | $138.17 |
| 3 | $6.65 | $0.69 | $5.96 | $17.78 | $132.22 |
| 4 | $6.65 | $0.66 | $5.99 | $23.77 | $126.23 |
| 5 | $6.65 | $0.63 | $6.02 | $29.79 | $120.21 |
| 6 | $6.65 | $0.60 | $6.05 | $35.83 | $114.17 |
| 7 | $6.65 | $0.57 | $6.08 | $41.91 | $108.09 |
| 8 | $6.65 | $0.54 | $6.11 | $48.02 | $101.98 |
| 9 | $6.65 | $0.51 | $6.14 | $54.16 | $95.84 |
| 10 | $6.65 | $0.48 | $6.17 | $60.33 | $89.67 |
| 11 | $6.65 | $0.45 | $6.20 | $66.53 | $83.47 |
| 12 | $6.65 | $0.42 | $6.23 | $72.76 | $77.24 |
| 13 | $6.65 | $0.39 | $6.26 | $79.02 | $70.98 |
| 14 | $6.65 | $0.35 | $6.29 | $85.31 | $64.69 |
| 15 | $6.65 | $0.32 | $6.32 | $91.64 | $58.36 |
| 16 | $6.65 | $0.29 | $6.36 | $97.99 | $52.01 |
| 17 | $6.65 | $0.26 | $6.39 | $104.38 | $45.62 |
| 18 | $6.65 | $0.23 | $6.42 | $110.80 | $39.20 |
| 19 | $6.65 | $0.20 | $6.45 | $117.25 | $32.75 |
| 20 | $6.65 | $0.16 | $6.48 | $123.74 | $26.26 |
| 21 | $6.65 | $0.13 | $6.52 | $130.25 | $19.75 |
| 22 | $6.65 | $0.10 | $6.55 | $136.80 | $13.20 |
| 23 | $6.65 | $0.07 | $6.58 | $143.38 | $6.62 |
| 24 | $6.65 | $0.03 | $6.62 | $150.00 | $0.00 |