| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $5.05 | $7.27 | $121.20 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $5.05 | $0.57 | $4.48 | $4.48 | $109.52 |
| 2 | $5.05 | $0.55 | $4.50 | $8.99 | $105.01 |
| 3 | $5.05 | $0.53 | $4.53 | $13.51 | $100.49 |
| 4 | $5.05 | $0.50 | $4.55 | $18.07 | $95.93 |
| 5 | $5.05 | $0.48 | $4.57 | $22.64 | $91.36 |
| 6 | $5.05 | $0.46 | $4.60 | $27.23 | $86.77 |
| 7 | $5.05 | $0.43 | $4.62 | $31.85 | $82.15 |
| 8 | $5.05 | $0.41 | $4.64 | $36.49 | $77.51 |
| 9 | $5.05 | $0.39 | $4.67 | $41.16 | $72.84 |
| 10 | $5.05 | $0.36 | $4.69 | $45.85 | $68.15 |
| 11 | $5.05 | $0.34 | $4.71 | $50.56 | $63.44 |
| 12 | $5.05 | $0.32 | $4.74 | $55.29 | $58.71 |
| 13 | $5.05 | $0.29 | $4.76 | $60.05 | $53.95 |
| 14 | $5.05 | $0.27 | $4.78 | $64.84 | $49.16 |
| 15 | $5.05 | $0.25 | $4.81 | $69.64 | $44.36 |
| 16 | $5.05 | $0.22 | $4.83 | $74.47 | $39.53 |
| 17 | $5.05 | $0.20 | $4.85 | $79.33 | $34.67 |
| 18 | $5.05 | $0.17 | $4.88 | $84.21 | $29.79 |
| 19 | $5.05 | $0.15 | $4.90 | $89.11 | $24.89 |
| 20 | $5.05 | $0.12 | $4.93 | $94.04 | $19.96 |
| 21 | $5.05 | $0.10 | $4.95 | $98.99 | $15.01 |
| 22 | $5.05 | $0.08 | $4.98 | $103.97 | $10.03 |
| 23 | $5.05 | $0.05 | $5.00 | $108.97 | $5.03 |
| 24 | $5.05 | $0.03 | $5.03 | $114.00 | $0.00 |