| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $7.62 | $10.94 | $182.88 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $7.62 | $0.86 | $6.76 | $6.76 | $165.24 |
| 2 | $7.62 | $0.83 | $6.80 | $13.56 | $158.44 |
| 3 | $7.62 | $0.79 | $6.83 | $20.39 | $151.61 |
| 4 | $7.62 | $0.76 | $6.87 | $27.26 | $144.74 |
| 5 | $7.62 | $0.72 | $6.90 | $34.16 | $137.84 |
| 6 | $7.62 | $0.69 | $6.93 | $41.09 | $130.91 |
| 7 | $7.62 | $0.65 | $6.97 | $48.06 | $123.94 |
| 8 | $7.62 | $0.62 | $7.00 | $55.06 | $116.94 |
| 9 | $7.62 | $0.58 | $7.04 | $62.10 | $109.90 |
| 10 | $7.62 | $0.55 | $7.07 | $69.17 | $102.83 |
| 11 | $7.62 | $0.51 | $7.11 | $76.28 | $95.72 |
| 12 | $7.62 | $0.48 | $7.14 | $83.43 | $88.57 |
| 13 | $7.62 | $0.44 | $7.18 | $90.61 | $81.39 |
| 14 | $7.62 | $0.41 | $7.22 | $97.82 | $74.18 |
| 15 | $7.62 | $0.37 | $7.25 | $105.08 | $66.92 |
| 16 | $7.62 | $0.33 | $7.29 | $112.36 | $59.64 |
| 17 | $7.62 | $0.30 | $7.32 | $119.69 | $52.31 |
| 18 | $7.62 | $0.26 | $7.36 | $127.05 | $44.95 |
| 19 | $7.62 | $0.22 | $7.40 | $134.45 | $37.55 |
| 20 | $7.62 | $0.19 | $7.44 | $141.88 | $30.12 |
| 21 | $7.62 | $0.15 | $7.47 | $149.36 | $22.64 |
| 22 | $7.62 | $0.11 | $7.51 | $156.87 | $15.13 |
| 23 | $7.62 | $0.08 | $7.55 | $164.41 | $7.59 |
| 24 | $7.62 | $0.04 | $7.59 | $172.00 | $0.00 |