| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $5.67 | $8.15 | $136.08 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $5.67 | $0.64 | $5.03 | $5.03 | $122.97 |
| 2 | $5.67 | $0.61 | $5.06 | $10.09 | $117.91 |
| 3 | $5.67 | $0.59 | $5.08 | $15.17 | $112.83 |
| 4 | $5.67 | $0.56 | $5.11 | $20.28 | $107.72 |
| 5 | $5.67 | $0.54 | $5.13 | $25.42 | $102.58 |
| 6 | $5.67 | $0.51 | $5.16 | $30.58 | $97.42 |
| 7 | $5.67 | $0.49 | $5.19 | $35.76 | $92.24 |
| 8 | $5.67 | $0.46 | $5.21 | $40.98 | $87.02 |
| 9 | $5.67 | $0.44 | $5.24 | $46.21 | $81.79 |
| 10 | $5.67 | $0.41 | $5.26 | $51.48 | $76.52 |
| 11 | $5.67 | $0.38 | $5.29 | $56.77 | $71.23 |
| 12 | $5.67 | $0.36 | $5.32 | $62.09 | $65.91 |
| 13 | $5.67 | $0.33 | $5.34 | $67.43 | $60.57 |
| 14 | $5.67 | $0.30 | $5.37 | $72.80 | $55.20 |
| 15 | $5.67 | $0.28 | $5.40 | $78.20 | $49.80 |
| 16 | $5.67 | $0.25 | $5.42 | $83.62 | $44.38 |
| 17 | $5.67 | $0.22 | $5.45 | $89.07 | $38.93 |
| 18 | $5.67 | $0.19 | $5.48 | $94.55 | $33.45 |
| 19 | $5.67 | $0.17 | $5.51 | $100.06 | $27.94 |
| 20 | $5.67 | $0.14 | $5.53 | $105.59 | $22.41 |
| 21 | $5.67 | $0.11 | $5.56 | $111.15 | $16.85 |
| 22 | $5.67 | $0.08 | $5.59 | $116.74 | $11.26 |
| 23 | $5.67 | $0.06 | $5.62 | $122.36 | $5.64 |
| 24 | $5.67 | $0.03 | $5.64 | $128.00 | $0.00 |