| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $6.34 | $9.14 | $152.16 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $6.34 | $0.72 | $5.62 | $5.62 | $137.38 |
| 2 | $6.34 | $0.69 | $5.65 | $11.27 | $131.73 |
| 3 | $6.34 | $0.66 | $5.68 | $16.95 | $126.05 |
| 4 | $6.34 | $0.63 | $5.71 | $22.66 | $120.34 |
| 5 | $6.34 | $0.60 | $5.74 | $28.40 | $114.60 |
| 6 | $6.34 | $0.57 | $5.76 | $34.16 | $108.84 |
| 7 | $6.34 | $0.54 | $5.79 | $39.96 | $103.04 |
| 8 | $6.34 | $0.52 | $5.82 | $45.78 | $97.22 |
| 9 | $6.34 | $0.49 | $5.85 | $51.63 | $91.37 |
| 10 | $6.34 | $0.46 | $5.88 | $57.51 | $85.49 |
| 11 | $6.34 | $0.43 | $5.91 | $63.42 | $79.58 |
| 12 | $6.34 | $0.40 | $5.94 | $69.36 | $73.64 |
| 13 | $6.34 | $0.37 | $5.97 | $75.33 | $67.67 |
| 14 | $6.34 | $0.34 | $6.00 | $81.33 | $61.67 |
| 15 | $6.34 | $0.31 | $6.03 | $87.36 | $55.64 |
| 16 | $6.34 | $0.28 | $6.06 | $93.42 | $49.58 |
| 17 | $6.34 | $0.25 | $6.09 | $99.51 | $43.49 |
| 18 | $6.34 | $0.22 | $6.12 | $105.63 | $37.37 |
| 19 | $6.34 | $0.19 | $6.15 | $111.78 | $31.22 |
| 20 | $6.34 | $0.16 | $6.18 | $117.96 | $25.04 |
| 21 | $6.34 | $0.13 | $6.21 | $124.18 | $18.82 |
| 22 | $6.34 | $0.09 | $6.24 | $130.42 | $12.58 |
| 23 | $6.34 | $0.06 | $6.27 | $136.69 | $6.31 |
| 24 | $6.34 | $0.03 | $6.31 | $143.00 | $0.00 |