| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $4.88 | $7.00 | $117.12 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $4.88 | $0.55 | $4.33 | $4.33 | $105.67 |
| 2 | $4.88 | $0.53 | $4.35 | $8.67 | $101.33 |
| 3 | $4.88 | $0.51 | $4.37 | $13.04 | $96.96 |
| 4 | $4.88 | $0.48 | $4.39 | $17.43 | $92.57 |
| 5 | $4.88 | $0.46 | $4.41 | $21.84 | $88.16 |
| 6 | $4.88 | $0.44 | $4.43 | $26.28 | $83.72 |
| 7 | $4.88 | $0.42 | $4.46 | $30.73 | $79.27 |
| 8 | $4.88 | $0.40 | $4.48 | $35.21 | $74.79 |
| 9 | $4.88 | $0.37 | $4.50 | $39.72 | $70.28 |
| 10 | $4.88 | $0.35 | $4.52 | $44.24 | $65.76 |
| 11 | $4.88 | $0.33 | $4.55 | $48.79 | $61.21 |
| 12 | $4.88 | $0.31 | $4.57 | $53.35 | $56.65 |
| 13 | $4.88 | $0.28 | $4.59 | $57.95 | $52.05 |
| 14 | $4.88 | $0.26 | $4.62 | $62.56 | $47.44 |
| 15 | $4.88 | $0.24 | $4.64 | $67.20 | $42.80 |
| 16 | $4.88 | $0.21 | $4.66 | $71.86 | $38.14 |
| 17 | $4.88 | $0.19 | $4.68 | $76.55 | $33.45 |
| 18 | $4.88 | $0.17 | $4.71 | $81.25 | $28.75 |
| 19 | $4.88 | $0.14 | $4.73 | $85.99 | $24.01 |
| 20 | $4.88 | $0.12 | $4.76 | $90.74 | $19.26 |
| 21 | $4.88 | $0.10 | $4.78 | $95.52 | $14.48 |
| 22 | $4.88 | $0.07 | $4.80 | $100.32 | $9.68 |
| 23 | $4.88 | $0.05 | $4.83 | $105.15 | $4.85 |
| 24 | $4.88 | $0.02 | $4.85 | $110.00 | $0.00 |