| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $4.92 | $7.07 | $118.08 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $4.92 | $0.56 | $4.36 | $4.36 | $106.64 |
| 2 | $4.92 | $0.53 | $4.39 | $8.75 | $102.25 |
| 3 | $4.92 | $0.51 | $4.41 | $13.16 | $97.84 |
| 4 | $4.92 | $0.49 | $4.43 | $17.59 | $93.41 |
| 5 | $4.92 | $0.47 | $4.45 | $22.04 | $88.96 |
| 6 | $4.92 | $0.44 | $4.47 | $26.52 | $84.48 |
| 7 | $4.92 | $0.42 | $4.50 | $31.01 | $79.99 |
| 8 | $4.92 | $0.40 | $4.52 | $35.53 | $75.47 |
| 9 | $4.92 | $0.38 | $4.54 | $40.08 | $70.92 |
| 10 | $4.92 | $0.35 | $4.56 | $44.64 | $66.36 |
| 11 | $4.92 | $0.33 | $4.59 | $49.23 | $61.77 |
| 12 | $4.92 | $0.31 | $4.61 | $53.84 | $57.16 |
| 13 | $4.92 | $0.29 | $4.63 | $58.47 | $52.53 |
| 14 | $4.92 | $0.26 | $4.66 | $63.13 | $47.87 |
| 15 | $4.92 | $0.24 | $4.68 | $67.81 | $43.19 |
| 16 | $4.92 | $0.22 | $4.70 | $72.51 | $38.49 |
| 17 | $4.92 | $0.19 | $4.73 | $77.24 | $33.76 |
| 18 | $4.92 | $0.17 | $4.75 | $81.99 | $29.01 |
| 19 | $4.92 | $0.15 | $4.77 | $86.77 | $24.23 |
| 20 | $4.92 | $0.12 | $4.80 | $91.57 | $19.43 |
| 21 | $4.92 | $0.10 | $4.82 | $96.39 | $14.61 |
| 22 | $4.92 | $0.07 | $4.85 | $101.23 | $9.77 |
| 23 | $4.92 | $0.05 | $4.87 | $106.10 | $4.90 |
| 24 | $4.92 | $0.02 | $4.90 | $111.00 | $0.00 |