| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $7.05 | $10.14 | $169.20 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $7.05 | $0.80 | $6.25 | $6.25 | $152.75 |
| 2 | $7.05 | $0.76 | $6.28 | $12.54 | $146.46 |
| 3 | $7.05 | $0.73 | $6.31 | $18.85 | $140.15 |
| 4 | $7.05 | $0.70 | $6.35 | $25.20 | $133.80 |
| 5 | $7.05 | $0.67 | $6.38 | $31.57 | $127.43 |
| 6 | $7.05 | $0.64 | $6.41 | $37.98 | $121.02 |
| 7 | $7.05 | $0.61 | $6.44 | $44.43 | $114.57 |
| 8 | $7.05 | $0.57 | $6.47 | $50.90 | $108.10 |
| 9 | $7.05 | $0.54 | $6.51 | $57.41 | $101.59 |
| 10 | $7.05 | $0.51 | $6.54 | $63.95 | $95.05 |
| 11 | $7.05 | $0.48 | $6.57 | $70.52 | $88.48 |
| 12 | $7.05 | $0.44 | $6.60 | $77.12 | $81.88 |
| 13 | $7.05 | $0.41 | $6.64 | $83.76 | $75.24 |
| 14 | $7.05 | $0.38 | $6.67 | $90.43 | $68.57 |
| 15 | $7.05 | $0.34 | $6.70 | $97.13 | $61.87 |
| 16 | $7.05 | $0.31 | $6.74 | $103.87 | $55.13 |
| 17 | $7.05 | $0.28 | $6.77 | $110.64 | $48.36 |
| 18 | $7.05 | $0.24 | $6.81 | $117.45 | $41.55 |
| 19 | $7.05 | $0.21 | $6.84 | $124.29 | $34.71 |
| 20 | $7.05 | $0.17 | $6.87 | $131.16 | $27.84 |
| 21 | $7.05 | $0.14 | $6.91 | $138.07 | $20.93 |
| 22 | $7.05 | $0.10 | $6.94 | $145.01 | $13.99 |
| 23 | $7.05 | $0.07 | $6.98 | $151.99 | $7.01 |
| 24 | $7.05 | $0.04 | $7.01 | $159.00 | $0.00 |