| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $6.16 | $8.85 | $147.84 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $6.16 | $0.70 | $5.47 | $5.47 | $133.53 |
| 2 | $6.16 | $0.67 | $5.49 | $10.96 | $128.04 |
| 3 | $6.16 | $0.64 | $5.52 | $16.48 | $122.52 |
| 4 | $6.16 | $0.61 | $5.55 | $22.03 | $116.97 |
| 5 | $6.16 | $0.58 | $5.58 | $27.60 | $111.40 |
| 6 | $6.16 | $0.56 | $5.60 | $33.21 | $105.79 |
| 7 | $6.16 | $0.53 | $5.63 | $38.84 | $100.16 |
| 8 | $6.16 | $0.50 | $5.66 | $44.50 | $94.50 |
| 9 | $6.16 | $0.47 | $5.69 | $50.19 | $88.81 |
| 10 | $6.16 | $0.44 | $5.72 | $55.90 | $83.10 |
| 11 | $6.16 | $0.42 | $5.75 | $61.65 | $77.35 |
| 12 | $6.16 | $0.39 | $5.77 | $67.42 | $71.58 |
| 13 | $6.16 | $0.36 | $5.80 | $73.22 | $65.78 |
| 14 | $6.16 | $0.33 | $5.83 | $79.06 | $59.94 |
| 15 | $6.16 | $0.30 | $5.86 | $84.92 | $54.08 |
| 16 | $6.16 | $0.27 | $5.89 | $90.81 | $48.19 |
| 17 | $6.16 | $0.24 | $5.92 | $96.73 | $42.27 |
| 18 | $6.16 | $0.21 | $5.95 | $102.67 | $36.33 |
| 19 | $6.16 | $0.18 | $5.98 | $108.65 | $30.35 |
| 20 | $6.16 | $0.15 | $6.01 | $114.66 | $24.34 |
| 21 | $6.16 | $0.12 | $6.04 | $120.70 | $18.30 |
| 22 | $6.16 | $0.09 | $6.07 | $126.77 | $12.23 |
| 23 | $6.16 | $0.06 | $6.10 | $132.87 | $6.13 |
| 24 | $6.16 | $0.03 | $6.13 | $139.00 | $0.00 |