| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $7.36 | $10.58 | $176.64 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $7.36 | $0.83 | $6.53 | $6.53 | $159.47 |
| 2 | $7.36 | $0.80 | $6.56 | $13.09 | $152.91 |
| 3 | $7.36 | $0.76 | $6.59 | $19.68 | $146.32 |
| 4 | $7.36 | $0.73 | $6.63 | $26.31 | $139.69 |
| 5 | $7.36 | $0.70 | $6.66 | $32.96 | $133.04 |
| 6 | $7.36 | $0.67 | $6.69 | $39.66 | $126.34 |
| 7 | $7.36 | $0.63 | $6.73 | $46.38 | $119.62 |
| 8 | $7.36 | $0.60 | $6.76 | $53.14 | $112.86 |
| 9 | $7.36 | $0.56 | $6.79 | $59.93 | $106.07 |
| 10 | $7.36 | $0.53 | $6.83 | $66.76 | $99.24 |
| 11 | $7.36 | $0.50 | $6.86 | $73.62 | $92.38 |
| 12 | $7.36 | $0.46 | $6.90 | $80.52 | $85.48 |
| 13 | $7.36 | $0.43 | $6.93 | $87.45 | $78.55 |
| 14 | $7.36 | $0.39 | $6.96 | $94.41 | $71.59 |
| 15 | $7.36 | $0.36 | $7.00 | $101.41 | $64.59 |
| 16 | $7.36 | $0.32 | $7.03 | $108.44 | $57.56 |
| 17 | $7.36 | $0.29 | $7.07 | $115.51 | $50.49 |
| 18 | $7.36 | $0.25 | $7.10 | $122.62 | $43.38 |
| 19 | $7.36 | $0.22 | $7.14 | $129.76 | $36.24 |
| 20 | $7.36 | $0.18 | $7.18 | $136.94 | $29.06 |
| 21 | $7.36 | $0.15 | $7.21 | $144.15 | $21.85 |
| 22 | $7.36 | $0.11 | $7.25 | $151.40 | $14.60 |
| 23 | $7.36 | $0.07 | $7.28 | $158.68 | $7.32 |
| 24 | $7.36 | $0.04 | $7.32 | $166.00 | $0.00 |