| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $5.45 | $7.84 | $130.80 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $5.45 | $0.62 | $4.84 | $4.84 | $118.16 |
| 2 | $5.45 | $0.59 | $4.86 | $9.70 | $113.30 |
| 3 | $5.45 | $0.57 | $4.88 | $14.58 | $108.42 |
| 4 | $5.45 | $0.54 | $4.91 | $19.49 | $103.51 |
| 5 | $5.45 | $0.52 | $4.93 | $24.43 | $98.57 |
| 6 | $5.45 | $0.49 | $4.96 | $29.38 | $93.62 |
| 7 | $5.45 | $0.47 | $4.98 | $34.37 | $88.63 |
| 8 | $5.45 | $0.44 | $5.01 | $39.38 | $83.62 |
| 9 | $5.45 | $0.42 | $5.03 | $44.41 | $78.59 |
| 10 | $5.45 | $0.39 | $5.06 | $49.47 | $73.53 |
| 11 | $5.45 | $0.37 | $5.08 | $54.55 | $68.45 |
| 12 | $5.45 | $0.34 | $5.11 | $59.66 | $63.34 |
| 13 | $5.45 | $0.32 | $5.13 | $64.79 | $58.21 |
| 14 | $5.45 | $0.29 | $5.16 | $69.96 | $53.04 |
| 15 | $5.45 | $0.27 | $5.19 | $75.14 | $47.86 |
| 16 | $5.45 | $0.24 | $5.21 | $80.35 | $42.65 |
| 17 | $5.45 | $0.21 | $5.24 | $85.59 | $37.41 |
| 18 | $5.45 | $0.19 | $5.26 | $90.86 | $32.14 |
| 19 | $5.45 | $0.16 | $5.29 | $96.15 | $26.85 |
| 20 | $5.45 | $0.13 | $5.32 | $101.46 | $21.54 |
| 21 | $5.45 | $0.11 | $5.34 | $106.81 | $16.19 |
| 22 | $5.45 | $0.08 | $5.37 | $112.18 | $10.82 |
| 23 | $5.45 | $0.05 | $5.40 | $117.58 | $5.42 |
| 24 | $5.45 | $0.03 | $5.42 | $123.00 | $0.00 |