| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $5.36 | $7.72 | $128.64 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $5.36 | $0.61 | $4.76 | $4.76 | $116.24 |
| 2 | $5.36 | $0.58 | $4.78 | $9.54 | $111.46 |
| 3 | $5.36 | $0.56 | $4.81 | $14.34 | $106.66 |
| 4 | $5.36 | $0.53 | $4.83 | $19.17 | $101.83 |
| 5 | $5.36 | $0.51 | $4.85 | $24.03 | $96.97 |
| 6 | $5.36 | $0.48 | $4.88 | $28.91 | $92.09 |
| 7 | $5.36 | $0.46 | $4.90 | $33.81 | $87.19 |
| 8 | $5.36 | $0.44 | $4.93 | $38.74 | $82.26 |
| 9 | $5.36 | $0.41 | $4.95 | $43.69 | $77.31 |
| 10 | $5.36 | $0.39 | $4.98 | $48.66 | $72.34 |
| 11 | $5.36 | $0.36 | $5.00 | $53.66 | $67.34 |
| 12 | $5.36 | $0.34 | $5.03 | $58.69 | $62.31 |
| 13 | $5.36 | $0.31 | $5.05 | $63.74 | $57.26 |
| 14 | $5.36 | $0.29 | $5.08 | $68.82 | $52.18 |
| 15 | $5.36 | $0.26 | $5.10 | $73.92 | $47.08 |
| 16 | $5.36 | $0.24 | $5.13 | $79.05 | $41.95 |
| 17 | $5.36 | $0.21 | $5.15 | $84.20 | $36.80 |
| 18 | $5.36 | $0.18 | $5.18 | $89.38 | $31.62 |
| 19 | $5.36 | $0.16 | $5.20 | $94.58 | $26.42 |
| 20 | $5.36 | $0.13 | $5.23 | $99.81 | $21.19 |
| 21 | $5.36 | $0.11 | $5.26 | $105.07 | $15.93 |
| 22 | $5.36 | $0.08 | $5.28 | $110.35 | $10.65 |
| 23 | $5.36 | $0.05 | $5.31 | $115.66 | $5.34 |
| 24 | $5.36 | $0.03 | $5.34 | $121.00 | $0.00 |