| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $6.78 | $9.73 | $162.72 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $6.78 | $0.77 | $6.02 | $6.02 | $146.98 |
| 2 | $6.78 | $0.73 | $6.05 | $12.06 | $140.94 |
| 3 | $6.78 | $0.70 | $6.08 | $18.14 | $134.86 |
| 4 | $6.78 | $0.67 | $6.11 | $24.25 | $128.75 |
| 5 | $6.78 | $0.64 | $6.14 | $30.38 | $122.62 |
| 6 | $6.78 | $0.61 | $6.17 | $36.55 | $116.45 |
| 7 | $6.78 | $0.58 | $6.20 | $42.75 | $110.25 |
| 8 | $6.78 | $0.55 | $6.23 | $48.98 | $104.02 |
| 9 | $6.78 | $0.52 | $6.26 | $55.24 | $97.76 |
| 10 | $6.78 | $0.49 | $6.29 | $61.53 | $91.47 |
| 11 | $6.78 | $0.46 | $6.32 | $67.86 | $85.14 |
| 12 | $6.78 | $0.43 | $6.36 | $74.21 | $78.79 |
| 13 | $6.78 | $0.39 | $6.39 | $80.60 | $72.40 |
| 14 | $6.78 | $0.36 | $6.42 | $87.02 | $65.98 |
| 15 | $6.78 | $0.33 | $6.45 | $93.47 | $59.53 |
| 16 | $6.78 | $0.30 | $6.48 | $99.95 | $53.05 |
| 17 | $6.78 | $0.27 | $6.52 | $106.47 | $46.53 |
| 18 | $6.78 | $0.23 | $6.55 | $113.02 | $39.98 |
| 19 | $6.78 | $0.20 | $6.58 | $119.60 | $33.40 |
| 20 | $6.78 | $0.17 | $6.61 | $126.21 | $26.79 |
| 21 | $6.78 | $0.13 | $6.65 | $132.86 | $20.14 |
| 22 | $6.78 | $0.10 | $6.68 | $139.54 | $13.46 |
| 23 | $6.78 | $0.07 | $6.71 | $146.25 | $6.75 |
| 24 | $6.78 | $0.03 | $6.75 | $153.00 | $0.00 |