| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $4.21 | $6.00 | $101.04 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $4.21 | $0.48 | $3.74 | $3.74 | $91.26 |
| 2 | $4.21 | $0.46 | $3.75 | $7.49 | $87.51 |
| 3 | $4.21 | $0.44 | $3.77 | $11.26 | $83.74 |
| 4 | $4.21 | $0.42 | $3.79 | $15.05 | $79.95 |
| 5 | $4.21 | $0.40 | $3.81 | $18.86 | $76.14 |
| 6 | $4.21 | $0.38 | $3.83 | $22.69 | $72.31 |
| 7 | $4.21 | $0.36 | $3.85 | $26.54 | $68.46 |
| 8 | $4.21 | $0.34 | $3.87 | $30.41 | $64.59 |
| 9 | $4.21 | $0.32 | $3.89 | $34.30 | $60.70 |
| 10 | $4.21 | $0.30 | $3.91 | $38.21 | $56.79 |
| 11 | $4.21 | $0.28 | $3.93 | $42.13 | $52.87 |
| 12 | $4.21 | $0.26 | $3.95 | $46.08 | $48.92 |
| 13 | $4.21 | $0.24 | $3.97 | $50.04 | $44.96 |
| 14 | $4.21 | $0.22 | $3.99 | $54.03 | $40.97 |
| 15 | $4.21 | $0.20 | $4.01 | $58.04 | $36.96 |
| 16 | $4.21 | $0.18 | $4.03 | $62.06 | $32.94 |
| 17 | $4.21 | $0.16 | $4.05 | $66.11 | $28.89 |
| 18 | $4.21 | $0.14 | $4.07 | $70.17 | $24.83 |
| 19 | $4.21 | $0.12 | $4.09 | $74.26 | $20.74 |
| 20 | $4.21 | $0.10 | $4.11 | $78.37 | $16.63 |
| 21 | $4.21 | $0.08 | $4.13 | $82.49 | $12.51 |
| 22 | $4.21 | $0.06 | $4.15 | $86.64 | $8.36 |
| 23 | $4.21 | $0.04 | $4.17 | $90.81 | $4.19 |
| 24 | $4.21 | $0.02 | $4.19 | $95.00 | $0.00 |