| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $6.96 | $10.00 | $167.04 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $6.96 | $0.79 | $6.17 | $6.17 | $150.83 |
| 2 | $6.96 | $0.75 | $6.20 | $12.38 | $144.62 |
| 3 | $6.96 | $0.72 | $6.24 | $18.61 | $138.39 |
| 4 | $6.96 | $0.69 | $6.27 | $24.88 | $132.12 |
| 5 | $6.96 | $0.66 | $6.30 | $31.18 | $125.82 |
| 6 | $6.96 | $0.63 | $6.33 | $37.51 | $119.49 |
| 7 | $6.96 | $0.60 | $6.36 | $43.87 | $113.13 |
| 8 | $6.96 | $0.57 | $6.39 | $50.26 | $106.74 |
| 9 | $6.96 | $0.53 | $6.42 | $56.68 | $100.32 |
| 10 | $6.96 | $0.50 | $6.46 | $63.14 | $93.86 |
| 11 | $6.96 | $0.47 | $6.49 | $69.63 | $87.37 |
| 12 | $6.96 | $0.44 | $6.52 | $76.15 | $80.85 |
| 13 | $6.96 | $0.40 | $6.55 | $82.71 | $74.29 |
| 14 | $6.96 | $0.37 | $6.59 | $89.29 | $67.71 |
| 15 | $6.96 | $0.34 | $6.62 | $95.91 | $61.09 |
| 16 | $6.96 | $0.31 | $6.65 | $102.57 | $54.43 |
| 17 | $6.96 | $0.27 | $6.69 | $109.25 | $47.75 |
| 18 | $6.96 | $0.24 | $6.72 | $115.97 | $41.03 |
| 19 | $6.96 | $0.21 | $6.75 | $122.72 | $34.28 |
| 20 | $6.96 | $0.17 | $6.79 | $129.51 | $27.49 |
| 21 | $6.96 | $0.14 | $6.82 | $136.33 | $20.67 |
| 22 | $6.96 | $0.10 | $6.85 | $143.19 | $13.81 |
| 23 | $6.96 | $0.07 | $6.89 | $150.08 | $6.92 |
| 24 | $6.96 | $0.03 | $6.92 | $157.00 | $0.00 |