| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $5.23 | $7.51 | $125.52 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $5.23 | $0.59 | $4.64 | $4.64 | $113.36 |
| 2 | $5.23 | $0.57 | $4.66 | $9.30 | $108.70 |
| 3 | $5.23 | $0.54 | $4.69 | $13.99 | $104.01 |
| 4 | $5.23 | $0.52 | $4.71 | $18.70 | $99.30 |
| 5 | $5.23 | $0.50 | $4.73 | $23.43 | $94.57 |
| 6 | $5.23 | $0.47 | $4.76 | $28.19 | $89.81 |
| 7 | $5.23 | $0.45 | $4.78 | $32.97 | $85.03 |
| 8 | $5.23 | $0.43 | $4.80 | $37.77 | $80.23 |
| 9 | $5.23 | $0.40 | $4.83 | $42.60 | $75.40 |
| 10 | $5.23 | $0.38 | $4.85 | $47.46 | $70.54 |
| 11 | $5.23 | $0.35 | $4.88 | $52.33 | $65.67 |
| 12 | $5.23 | $0.33 | $4.90 | $57.23 | $60.77 |
| 13 | $5.23 | $0.30 | $4.93 | $62.16 | $55.84 |
| 14 | $5.23 | $0.28 | $4.95 | $67.11 | $50.89 |
| 15 | $5.23 | $0.25 | $4.98 | $72.09 | $45.91 |
| 16 | $5.23 | $0.23 | $5.00 | $77.09 | $40.91 |
| 17 | $5.23 | $0.20 | $5.03 | $82.11 | $35.89 |
| 18 | $5.23 | $0.18 | $5.05 | $87.16 | $30.84 |
| 19 | $5.23 | $0.15 | $5.08 | $92.24 | $25.76 |
| 20 | $5.23 | $0.13 | $5.10 | $97.34 | $20.66 |
| 21 | $5.23 | $0.10 | $5.13 | $102.47 | $15.53 |
| 22 | $5.23 | $0.08 | $5.15 | $107.62 | $10.38 |
| 23 | $5.23 | $0.05 | $5.18 | $112.80 | $5.20 |
| 24 | $5.23 | $0.03 | $5.20 | $118.00 | $0.00 |