| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $6.69 | $9.63 | $160.56 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $6.69 | $0.76 | $5.94 | $5.94 | $145.06 |
| 2 | $6.69 | $0.73 | $5.97 | $11.90 | $139.10 |
| 3 | $6.69 | $0.70 | $6.00 | $17.90 | $133.10 |
| 4 | $6.69 | $0.67 | $6.03 | $23.93 | $127.07 |
| 5 | $6.69 | $0.64 | $6.06 | $29.99 | $121.01 |
| 6 | $6.69 | $0.61 | $6.09 | $36.07 | $114.93 |
| 7 | $6.69 | $0.57 | $6.12 | $42.19 | $108.81 |
| 8 | $6.69 | $0.54 | $6.15 | $48.34 | $102.66 |
| 9 | $6.69 | $0.51 | $6.18 | $54.52 | $96.48 |
| 10 | $6.69 | $0.48 | $6.21 | $60.73 | $90.27 |
| 11 | $6.69 | $0.45 | $6.24 | $66.97 | $84.03 |
| 12 | $6.69 | $0.42 | $6.27 | $73.24 | $77.76 |
| 13 | $6.69 | $0.39 | $6.30 | $79.54 | $71.46 |
| 14 | $6.69 | $0.36 | $6.34 | $85.88 | $65.12 |
| 15 | $6.69 | $0.33 | $6.37 | $92.25 | $58.75 |
| 16 | $6.69 | $0.29 | $6.40 | $98.65 | $52.35 |
| 17 | $6.69 | $0.26 | $6.43 | $105.08 | $45.92 |
| 18 | $6.69 | $0.23 | $6.46 | $111.54 | $39.46 |
| 19 | $6.69 | $0.20 | $6.50 | $118.03 | $32.97 |
| 20 | $6.69 | $0.16 | $6.53 | $124.56 | $26.44 |
| 21 | $6.69 | $0.13 | $6.56 | $131.12 | $19.88 |
| 22 | $6.69 | $0.10 | $6.59 | $137.71 | $13.29 |
| 23 | $6.69 | $0.07 | $6.63 | $144.34 | $6.66 |
| 24 | $6.69 | $0.03 | $6.66 | $151.00 | $0.00 |