| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $5.27 | $7.59 | $126.48 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $5.27 | $0.60 | $4.68 | $4.68 | $114.32 |
| 2 | $5.27 | $0.57 | $4.70 | $9.38 | $109.62 |
| 3 | $5.27 | $0.55 | $4.73 | $14.11 | $104.89 |
| 4 | $5.27 | $0.52 | $4.75 | $18.86 | $100.14 |
| 5 | $5.27 | $0.50 | $4.77 | $23.63 | $95.37 |
| 6 | $5.27 | $0.48 | $4.80 | $28.43 | $90.57 |
| 7 | $5.27 | $0.45 | $4.82 | $33.25 | $85.75 |
| 8 | $5.27 | $0.43 | $4.85 | $38.09 | $80.91 |
| 9 | $5.27 | $0.40 | $4.87 | $42.96 | $76.04 |
| 10 | $5.27 | $0.38 | $4.89 | $47.86 | $71.14 |
| 11 | $5.27 | $0.36 | $4.92 | $52.78 | $66.22 |
| 12 | $5.27 | $0.33 | $4.94 | $57.72 | $61.28 |
| 13 | $5.27 | $0.31 | $4.97 | $62.69 | $56.31 |
| 14 | $5.27 | $0.28 | $4.99 | $67.68 | $51.32 |
| 15 | $5.27 | $0.26 | $5.02 | $72.70 | $46.30 |
| 16 | $5.27 | $0.23 | $5.04 | $77.74 | $41.26 |
| 17 | $5.27 | $0.21 | $5.07 | $82.81 | $36.19 |
| 18 | $5.27 | $0.18 | $5.09 | $87.90 | $31.10 |
| 19 | $5.27 | $0.16 | $5.12 | $93.02 | $25.98 |
| 20 | $5.27 | $0.13 | $5.14 | $98.16 | $20.84 |
| 21 | $5.27 | $0.10 | $5.17 | $103.33 | $15.67 |
| 22 | $5.27 | $0.08 | $5.20 | $108.53 | $10.47 |
| 23 | $5.27 | $0.05 | $5.22 | $113.75 | $5.25 |
| 24 | $5.27 | $0.03 | $5.25 | $119.00 | $0.00 |