| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $5.94 | $8.55 | $142.56 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $5.94 | $0.67 | $5.27 | $5.27 | $128.73 |
| 2 | $5.94 | $0.64 | $5.30 | $10.56 | $123.44 |
| 3 | $5.94 | $0.62 | $5.32 | $15.89 | $118.11 |
| 4 | $5.94 | $0.59 | $5.35 | $21.23 | $112.77 |
| 5 | $5.94 | $0.56 | $5.38 | $26.61 | $107.39 |
| 6 | $5.94 | $0.54 | $5.40 | $32.01 | $101.99 |
| 7 | $5.94 | $0.51 | $5.43 | $37.44 | $96.56 |
| 8 | $5.94 | $0.48 | $5.46 | $42.90 | $91.10 |
| 9 | $5.94 | $0.46 | $5.48 | $48.38 | $85.62 |
| 10 | $5.94 | $0.43 | $5.51 | $53.89 | $80.11 |
| 11 | $5.94 | $0.40 | $5.54 | $59.43 | $74.57 |
| 12 | $5.94 | $0.37 | $5.57 | $65.00 | $69.00 |
| 13 | $5.94 | $0.35 | $5.59 | $70.59 | $63.41 |
| 14 | $5.94 | $0.32 | $5.62 | $76.21 | $57.79 |
| 15 | $5.94 | $0.29 | $5.65 | $81.86 | $52.14 |
| 16 | $5.94 | $0.26 | $5.68 | $87.54 | $46.46 |
| 17 | $5.94 | $0.23 | $5.71 | $93.25 | $40.75 |
| 18 | $5.94 | $0.20 | $5.74 | $98.98 | $35.02 |
| 19 | $5.94 | $0.18 | $5.76 | $104.75 | $29.25 |
| 20 | $5.94 | $0.15 | $5.79 | $110.54 | $23.46 |
| 21 | $5.94 | $0.12 | $5.82 | $116.36 | $17.64 |
| 22 | $5.94 | $0.09 | $5.85 | $122.21 | $11.79 |
| 23 | $5.94 | $0.06 | $5.88 | $128.09 | $5.91 |
| 24 | $5.94 | $0.03 | $5.91 | $134.00 | $0.00 |