| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $7.00 | $10.05 | $168.00 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $7.00 | $0.79 | $6.21 | $6.21 | $151.79 |
| 2 | $7.00 | $0.76 | $6.24 | $12.46 | $145.54 |
| 3 | $7.00 | $0.73 | $6.27 | $18.73 | $139.27 |
| 4 | $7.00 | $0.70 | $6.31 | $25.04 | $132.96 |
| 5 | $7.00 | $0.66 | $6.34 | $31.38 | $126.62 |
| 6 | $7.00 | $0.63 | $6.37 | $37.75 | $120.25 |
| 7 | $7.00 | $0.60 | $6.40 | $44.15 | $113.85 |
| 8 | $7.00 | $0.57 | $6.43 | $50.58 | $107.42 |
| 9 | $7.00 | $0.54 | $6.47 | $57.05 | $100.95 |
| 10 | $7.00 | $0.50 | $6.50 | $63.54 | $94.46 |
| 11 | $7.00 | $0.47 | $6.53 | $70.07 | $87.93 |
| 12 | $7.00 | $0.44 | $6.56 | $76.64 | $81.36 |
| 13 | $7.00 | $0.41 | $6.60 | $83.23 | $74.77 |
| 14 | $7.00 | $0.37 | $6.63 | $89.86 | $68.14 |
| 15 | $7.00 | $0.34 | $6.66 | $96.52 | $61.48 |
| 16 | $7.00 | $0.31 | $6.70 | $103.22 | $54.78 |
| 17 | $7.00 | $0.27 | $6.73 | $109.95 | $48.05 |
| 18 | $7.00 | $0.24 | $6.76 | $116.71 | $41.29 |
| 19 | $7.00 | $0.21 | $6.80 | $123.51 | $34.49 |
| 20 | $7.00 | $0.17 | $6.83 | $130.34 | $27.66 |
| 21 | $7.00 | $0.14 | $6.86 | $137.20 | $20.80 |
| 22 | $7.00 | $0.10 | $6.90 | $144.10 | $13.90 |
| 23 | $7.00 | $0.07 | $6.93 | $151.03 | $6.97 |
| 24 | $7.00 | $0.03 | $6.97 | $158.00 | $0.00 |