| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $6.03 | $8.66 | $144.72 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $6.03 | $0.68 | $5.35 | $5.35 | $130.65 |
| 2 | $6.03 | $0.65 | $5.37 | $10.72 | $125.28 |
| 3 | $6.03 | $0.63 | $5.40 | $16.12 | $119.88 |
| 4 | $6.03 | $0.60 | $5.43 | $21.55 | $114.45 |
| 5 | $6.03 | $0.57 | $5.46 | $27.01 | $108.99 |
| 6 | $6.03 | $0.54 | $5.48 | $32.49 | $103.51 |
| 7 | $6.03 | $0.52 | $5.51 | $38.00 | $98.00 |
| 8 | $6.03 | $0.49 | $5.54 | $43.54 | $92.46 |
| 9 | $6.03 | $0.46 | $5.57 | $49.10 | $86.90 |
| 10 | $6.03 | $0.43 | $5.59 | $54.70 | $81.30 |
| 11 | $6.03 | $0.41 | $5.62 | $60.32 | $75.68 |
| 12 | $6.03 | $0.38 | $5.65 | $65.97 | $70.03 |
| 13 | $6.03 | $0.35 | $5.68 | $71.64 | $64.36 |
| 14 | $6.03 | $0.32 | $5.71 | $77.35 | $58.65 |
| 15 | $6.03 | $0.29 | $5.73 | $83.08 | $52.92 |
| 16 | $6.03 | $0.26 | $5.76 | $88.85 | $47.15 |
| 17 | $6.03 | $0.24 | $5.79 | $94.64 | $41.36 |
| 18 | $6.03 | $0.21 | $5.82 | $100.46 | $35.54 |
| 19 | $6.03 | $0.18 | $5.85 | $106.31 | $29.69 |
| 20 | $6.03 | $0.15 | $5.88 | $112.19 | $23.81 |
| 21 | $6.03 | $0.12 | $5.91 | $118.10 | $17.90 |
| 22 | $6.03 | $0.09 | $5.94 | $124.03 | $11.97 |
| 23 | $6.03 | $0.06 | $5.97 | $130.00 | $6.00 |
| 24 | $6.03 | $0.03 | $6.00 | $136.00 | $0.00 |