| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $6.60 | $9.52 | $158.40 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $6.60 | $0.75 | $5.86 | $5.86 | $143.14 |
| 2 | $6.60 | $0.72 | $5.89 | $11.75 | $137.25 |
| 3 | $6.60 | $0.69 | $5.92 | $17.66 | $131.34 |
| 4 | $6.60 | $0.66 | $5.95 | $23.61 | $125.39 |
| 5 | $6.60 | $0.63 | $5.98 | $29.59 | $119.41 |
| 6 | $6.60 | $0.60 | $6.01 | $35.59 | $113.41 |
| 7 | $6.60 | $0.57 | $6.04 | $41.63 | $107.37 |
| 8 | $6.60 | $0.54 | $6.07 | $47.70 | $101.30 |
| 9 | $6.60 | $0.51 | $6.10 | $53.80 | $95.20 |
| 10 | $6.60 | $0.48 | $6.13 | $59.92 | $89.08 |
| 11 | $6.60 | $0.45 | $6.16 | $66.08 | $82.92 |
| 12 | $6.60 | $0.41 | $6.19 | $72.27 | $76.73 |
| 13 | $6.60 | $0.38 | $6.22 | $78.49 | $70.51 |
| 14 | $6.60 | $0.35 | $6.25 | $84.74 | $64.26 |
| 15 | $6.60 | $0.32 | $6.28 | $91.03 | $57.97 |
| 16 | $6.60 | $0.29 | $6.31 | $97.34 | $51.66 |
| 17 | $6.60 | $0.26 | $6.35 | $103.68 | $45.32 |
| 18 | $6.60 | $0.23 | $6.38 | $110.06 | $38.94 |
| 19 | $6.60 | $0.19 | $6.41 | $116.47 | $32.53 |
| 20 | $6.60 | $0.16 | $6.44 | $122.91 | $26.09 |
| 21 | $6.60 | $0.13 | $6.47 | $129.39 | $19.61 |
| 22 | $6.60 | $0.10 | $6.51 | $135.89 | $13.11 |
| 23 | $6.60 | $0.07 | $6.54 | $142.43 | $6.57 |
| 24 | $6.60 | $0.03 | $6.57 | $149.00 | $0.00 |