| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $4.39 | $6.34 | $105.36 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $4.39 | $0.50 | $3.89 | $3.89 | $95.11 |
| 2 | $4.39 | $0.48 | $3.91 | $7.80 | $91.20 |
| 3 | $4.39 | $0.46 | $3.93 | $11.74 | $87.26 |
| 4 | $4.39 | $0.44 | $3.95 | $15.69 | $83.31 |
| 5 | $4.39 | $0.42 | $3.97 | $19.66 | $79.34 |
| 6 | $4.39 | $0.40 | $3.99 | $23.65 | $75.35 |
| 7 | $4.39 | $0.38 | $4.01 | $27.66 | $71.34 |
| 8 | $4.39 | $0.36 | $4.03 | $31.69 | $67.31 |
| 9 | $4.39 | $0.34 | $4.05 | $35.74 | $63.26 |
| 10 | $4.39 | $0.32 | $4.07 | $39.82 | $59.18 |
| 11 | $4.39 | $0.30 | $4.09 | $43.91 | $55.09 |
| 12 | $4.39 | $0.28 | $4.11 | $48.02 | $50.98 |
| 13 | $4.39 | $0.25 | $4.13 | $52.15 | $46.85 |
| 14 | $4.39 | $0.23 | $4.15 | $56.31 | $42.69 |
| 15 | $4.39 | $0.21 | $4.17 | $60.48 | $38.52 |
| 16 | $4.39 | $0.19 | $4.20 | $64.67 | $34.33 |
| 17 | $4.39 | $0.17 | $4.22 | $68.89 | $30.11 |
| 18 | $4.39 | $0.15 | $4.24 | $73.13 | $25.87 |
| 19 | $4.39 | $0.13 | $4.26 | $77.39 | $21.61 |
| 20 | $4.39 | $0.11 | $4.28 | $81.67 | $17.33 |
| 21 | $4.39 | $0.09 | $4.30 | $85.97 | $13.03 |
| 22 | $4.39 | $0.07 | $4.32 | $90.29 | $8.71 |
| 23 | $4.39 | $0.04 | $4.34 | $94.63 | $4.37 |
| 24 | $4.39 | $0.02 | $4.37 | $99.00 | $0.00 |