| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $5.54 | $7.97 | $132.96 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $5.54 | $0.63 | $4.92 | $4.92 | $120.08 |
| 2 | $5.54 | $0.60 | $4.94 | $9.85 | $115.15 |
| 3 | $5.54 | $0.58 | $4.96 | $14.82 | $110.18 |
| 4 | $5.54 | $0.55 | $4.99 | $19.81 | $105.19 |
| 5 | $5.54 | $0.53 | $5.01 | $24.82 | $100.18 |
| 6 | $5.54 | $0.50 | $5.04 | $29.86 | $95.14 |
| 7 | $5.54 | $0.48 | $5.06 | $34.93 | $90.07 |
| 8 | $5.54 | $0.45 | $5.09 | $40.02 | $84.98 |
| 9 | $5.54 | $0.42 | $5.12 | $45.13 | $79.87 |
| 10 | $5.54 | $0.40 | $5.14 | $50.27 | $74.73 |
| 11 | $5.54 | $0.37 | $5.17 | $55.44 | $69.56 |
| 12 | $5.54 | $0.35 | $5.19 | $60.63 | $64.37 |
| 13 | $5.54 | $0.32 | $5.22 | $65.85 | $59.15 |
| 14 | $5.54 | $0.30 | $5.24 | $71.09 | $53.91 |
| 15 | $5.54 | $0.27 | $5.27 | $76.36 | $48.64 |
| 16 | $5.54 | $0.24 | $5.30 | $81.66 | $43.34 |
| 17 | $5.54 | $0.22 | $5.32 | $86.98 | $38.02 |
| 18 | $5.54 | $0.19 | $5.35 | $92.33 | $32.67 |
| 19 | $5.54 | $0.16 | $5.38 | $97.71 | $27.29 |
| 20 | $5.54 | $0.14 | $5.40 | $103.11 | $21.89 |
| 21 | $5.54 | $0.11 | $5.43 | $108.54 | $16.46 |
| 22 | $5.54 | $0.08 | $5.46 | $114.00 | $11.00 |
| 23 | $5.54 | $0.05 | $5.49 | $119.49 | $5.51 |
| 24 | $5.54 | $0.03 | $5.51 | $125.00 | $0.00 |