| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $5.19 | $7.47 | $124.56 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $5.19 | $0.59 | $4.60 | $4.60 | $112.40 |
| 2 | $5.19 | $0.56 | $4.62 | $9.22 | $107.78 |
| 3 | $5.19 | $0.54 | $4.65 | $13.87 | $103.13 |
| 4 | $5.19 | $0.52 | $4.67 | $18.54 | $98.46 |
| 5 | $5.19 | $0.49 | $4.69 | $23.23 | $93.77 |
| 6 | $5.19 | $0.47 | $4.72 | $27.95 | $89.05 |
| 7 | $5.19 | $0.45 | $4.74 | $32.69 | $84.31 |
| 8 | $5.19 | $0.42 | $4.76 | $37.45 | $79.55 |
| 9 | $5.19 | $0.40 | $4.79 | $42.24 | $74.76 |
| 10 | $5.19 | $0.37 | $4.81 | $47.05 | $69.95 |
| 11 | $5.19 | $0.35 | $4.84 | $51.89 | $65.11 |
| 12 | $5.19 | $0.33 | $4.86 | $56.75 | $60.25 |
| 13 | $5.19 | $0.30 | $4.88 | $61.63 | $55.37 |
| 14 | $5.19 | $0.28 | $4.91 | $66.54 | $50.46 |
| 15 | $5.19 | $0.25 | $4.93 | $71.48 | $45.52 |
| 16 | $5.19 | $0.23 | $4.96 | $76.43 | $40.57 |
| 17 | $5.19 | $0.20 | $4.98 | $81.42 | $35.58 |
| 18 | $5.19 | $0.18 | $5.01 | $86.42 | $30.58 |
| 19 | $5.19 | $0.15 | $5.03 | $91.46 | $25.54 |
| 20 | $5.19 | $0.13 | $5.06 | $96.51 | $20.49 |
| 21 | $5.19 | $0.10 | $5.08 | $101.60 | $15.40 |
| 22 | $5.19 | $0.08 | $5.11 | $106.71 | $10.29 |
| 23 | $5.19 | $0.05 | $5.13 | $111.84 | $5.16 |
| 24 | $5.19 | $0.03 | $5.16 | $117.00 | $0.00 |