| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $4.30 | $6.20 | $103.20 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $4.30 | $0.49 | $3.81 | $3.81 | $93.19 |
| 2 | $4.30 | $0.47 | $3.83 | $7.65 | $89.35 |
| 3 | $4.30 | $0.45 | $3.85 | $11.50 | $85.50 |
| 4 | $4.30 | $0.43 | $3.87 | $15.37 | $81.63 |
| 5 | $4.30 | $0.41 | $3.89 | $19.26 | $77.74 |
| 6 | $4.30 | $0.39 | $3.91 | $23.17 | $73.83 |
| 7 | $4.30 | $0.37 | $3.93 | $27.10 | $69.90 |
| 8 | $4.30 | $0.35 | $3.95 | $31.05 | $65.95 |
| 9 | $4.30 | $0.33 | $3.97 | $35.02 | $61.98 |
| 10 | $4.30 | $0.31 | $3.99 | $39.01 | $57.99 |
| 11 | $4.30 | $0.29 | $4.01 | $43.02 | $53.98 |
| 12 | $4.30 | $0.27 | $4.03 | $47.05 | $49.95 |
| 13 | $4.30 | $0.25 | $4.05 | $51.10 | $45.90 |
| 14 | $4.30 | $0.23 | $4.07 | $55.17 | $41.83 |
| 15 | $4.30 | $0.21 | $4.09 | $59.26 | $37.74 |
| 16 | $4.30 | $0.19 | $4.11 | $63.37 | $33.63 |
| 17 | $4.30 | $0.17 | $4.13 | $67.50 | $29.50 |
| 18 | $4.30 | $0.15 | $4.15 | $71.65 | $25.35 |
| 19 | $4.30 | $0.13 | $4.17 | $75.82 | $21.18 |
| 20 | $4.30 | $0.11 | $4.19 | $80.02 | $16.98 |
| 21 | $4.30 | $0.08 | $4.21 | $84.23 | $12.77 |
| 22 | $4.30 | $0.06 | $4.24 | $88.47 | $8.53 |
| 23 | $4.30 | $0.04 | $4.26 | $92.72 | $4.28 |
| 24 | $4.30 | $0.02 | $4.28 | $97.00 | $0.00 |