| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $6.56 | $9.41 | $157.44 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $6.56 | $0.74 | $5.82 | $5.82 | $142.18 |
| 2 | $6.56 | $0.71 | $5.85 | $11.67 | $136.33 |
| 3 | $6.56 | $0.68 | $5.88 | $17.55 | $130.45 |
| 4 | $6.56 | $0.65 | $5.91 | $23.45 | $124.55 |
| 5 | $6.56 | $0.62 | $5.94 | $29.39 | $118.61 |
| 6 | $6.56 | $0.59 | $5.97 | $35.36 | $112.64 |
| 7 | $6.56 | $0.56 | $6.00 | $41.35 | $106.65 |
| 8 | $6.56 | $0.53 | $6.03 | $47.38 | $100.62 |
| 9 | $6.56 | $0.50 | $6.06 | $53.43 | $94.57 |
| 10 | $6.56 | $0.47 | $6.09 | $59.52 | $88.48 |
| 11 | $6.56 | $0.44 | $6.12 | $65.64 | $82.36 |
| 12 | $6.56 | $0.41 | $6.15 | $71.79 | $76.21 |
| 13 | $6.56 | $0.38 | $6.18 | $77.96 | $70.04 |
| 14 | $6.56 | $0.35 | $6.21 | $84.17 | $63.83 |
| 15 | $6.56 | $0.32 | $6.24 | $90.41 | $57.59 |
| 16 | $6.56 | $0.29 | $6.27 | $96.69 | $51.31 |
| 17 | $6.56 | $0.26 | $6.30 | $102.99 | $45.01 |
| 18 | $6.56 | $0.23 | $6.33 | $109.32 | $38.68 |
| 19 | $6.56 | $0.19 | $6.37 | $115.69 | $32.31 |
| 20 | $6.56 | $0.16 | $6.40 | $122.09 | $25.91 |
| 21 | $6.56 | $0.13 | $6.43 | $128.52 | $19.48 |
| 22 | $6.56 | $0.10 | $6.46 | $134.98 | $13.02 |
| 23 | $6.56 | $0.07 | $6.49 | $141.47 | $6.53 |
| 24 | $6.56 | $0.03 | $6.53 | $148.00 | $0.00 |