| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $6.52 | $9.38 | $156.48 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $6.52 | $0.74 | $5.78 | $5.78 | $141.22 |
| 2 | $6.52 | $0.71 | $5.81 | $11.59 | $135.41 |
| 3 | $6.52 | $0.68 | $5.84 | $17.43 | $129.57 |
| 4 | $6.52 | $0.65 | $5.87 | $23.29 | $123.71 |
| 5 | $6.52 | $0.62 | $5.90 | $29.19 | $117.81 |
| 6 | $6.52 | $0.59 | $5.93 | $35.12 | $111.88 |
| 7 | $6.52 | $0.56 | $5.96 | $41.07 | $105.93 |
| 8 | $6.52 | $0.53 | $5.99 | $47.06 | $99.94 |
| 9 | $6.52 | $0.50 | $6.02 | $53.07 | $93.93 |
| 10 | $6.52 | $0.47 | $6.05 | $59.12 | $87.88 |
| 11 | $6.52 | $0.44 | $6.08 | $65.20 | $81.80 |
| 12 | $6.52 | $0.41 | $6.11 | $71.30 | $75.70 |
| 13 | $6.52 | $0.38 | $6.14 | $77.44 | $69.56 |
| 14 | $6.52 | $0.35 | $6.17 | $83.61 | $63.39 |
| 15 | $6.52 | $0.32 | $6.20 | $89.80 | $57.20 |
| 16 | $6.52 | $0.29 | $6.23 | $96.03 | $50.97 |
| 17 | $6.52 | $0.25 | $6.26 | $102.29 | $44.71 |
| 18 | $6.52 | $0.22 | $6.29 | $108.58 | $38.42 |
| 19 | $6.52 | $0.19 | $6.32 | $114.91 | $32.09 |
| 20 | $6.52 | $0.16 | $6.35 | $121.26 | $25.74 |
| 21 | $6.52 | $0.13 | $6.39 | $127.65 | $19.35 |
| 22 | $6.52 | $0.10 | $6.42 | $134.07 | $12.93 |
| 23 | $6.52 | $0.06 | $6.45 | $140.52 | $6.48 |
| 24 | $6.52 | $0.03 | $6.48 | $147.00 | $0.00 |