| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $4.52 | $6.50 | $108.48 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $4.52 | $0.51 | $4.01 | $4.01 | $97.99 |
| 2 | $4.52 | $0.49 | $4.03 | $8.04 | $93.96 |
| 3 | $4.52 | $0.47 | $4.05 | $12.09 | $89.91 |
| 4 | $4.52 | $0.45 | $4.07 | $16.16 | $85.84 |
| 5 | $4.52 | $0.43 | $4.09 | $20.26 | $81.74 |
| 6 | $4.52 | $0.41 | $4.11 | $24.37 | $77.63 |
| 7 | $4.52 | $0.39 | $4.13 | $28.50 | $73.50 |
| 8 | $4.52 | $0.37 | $4.15 | $32.65 | $69.35 |
| 9 | $4.52 | $0.35 | $4.17 | $36.83 | $65.17 |
| 10 | $4.52 | $0.33 | $4.19 | $41.02 | $60.98 |
| 11 | $4.52 | $0.30 | $4.22 | $45.24 | $56.76 |
| 12 | $4.52 | $0.28 | $4.24 | $49.47 | $52.53 |
| 13 | $4.52 | $0.26 | $4.26 | $53.73 | $48.27 |
| 14 | $4.52 | $0.24 | $4.28 | $58.01 | $43.99 |
| 15 | $4.52 | $0.22 | $4.30 | $62.31 | $39.69 |
| 16 | $4.52 | $0.20 | $4.32 | $66.63 | $35.37 |
| 17 | $4.52 | $0.18 | $4.34 | $70.98 | $31.02 |
| 18 | $4.52 | $0.16 | $4.37 | $75.34 | $26.66 |
| 19 | $4.52 | $0.13 | $4.39 | $79.73 | $22.27 |
| 20 | $4.52 | $0.11 | $4.41 | $84.14 | $17.86 |
| 21 | $4.52 | $0.09 | $4.43 | $88.57 | $13.43 |
| 22 | $4.52 | $0.07 | $4.45 | $93.03 | $8.97 |
| 23 | $4.52 | $0.04 | $4.48 | $97.50 | $4.50 |
| 24 | $4.52 | $0.02 | $4.50 | $102.00 | $0.00 |