| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $6.25 | $8.95 | $150.00 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $6.25 | $0.71 | $5.54 | $5.54 | $135.46 |
| 2 | $6.25 | $0.68 | $5.57 | $11.12 | $129.88 |
| 3 | $6.25 | $0.65 | $5.60 | $16.72 | $124.28 |
| 4 | $6.25 | $0.62 | $5.63 | $22.34 | $118.66 |
| 5 | $6.25 | $0.59 | $5.66 | $28.00 | $113.00 |
| 6 | $6.25 | $0.57 | $5.68 | $33.68 | $107.32 |
| 7 | $6.25 | $0.54 | $5.71 | $39.40 | $101.60 |
| 8 | $6.25 | $0.51 | $5.74 | $45.14 | $95.86 |
| 9 | $6.25 | $0.48 | $5.77 | $50.91 | $90.09 |
| 10 | $6.25 | $0.45 | $5.80 | $56.71 | $84.29 |
| 11 | $6.25 | $0.42 | $5.83 | $62.53 | $78.47 |
| 12 | $6.25 | $0.39 | $5.86 | $68.39 | $72.61 |
| 13 | $6.25 | $0.36 | $5.89 | $74.28 | $66.72 |
| 14 | $6.25 | $0.33 | $5.92 | $80.19 | $60.81 |
| 15 | $6.25 | $0.30 | $5.95 | $86.14 | $54.86 |
| 16 | $6.25 | $0.27 | $5.97 | $92.11 | $48.89 |
| 17 | $6.25 | $0.24 | $6.00 | $98.12 | $42.88 |
| 18 | $6.25 | $0.21 | $6.03 | $104.15 | $36.85 |
| 19 | $6.25 | $0.18 | $6.06 | $110.22 | $30.78 |
| 20 | $6.25 | $0.15 | $6.10 | $116.31 | $24.69 |
| 21 | $6.25 | $0.12 | $6.13 | $122.44 | $18.56 |
| 22 | $6.25 | $0.09 | $6.16 | $128.59 | $12.41 |
| 23 | $6.25 | $0.06 | $6.19 | $134.78 | $6.22 |
| 24 | $6.25 | $0.03 | $6.22 | $141.00 | $0.00 |