| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $5.76 | $8.28 | $138.24 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $5.76 | $0.65 | $5.11 | $5.11 | $124.89 |
| 2 | $5.76 | $0.62 | $5.14 | $10.25 | $119.75 |
| 3 | $5.76 | $0.60 | $5.16 | $15.41 | $114.59 |
| 4 | $5.76 | $0.57 | $5.19 | $20.60 | $109.40 |
| 5 | $5.76 | $0.55 | $5.21 | $25.82 | $104.18 |
| 6 | $5.76 | $0.52 | $5.24 | $31.06 | $98.94 |
| 7 | $5.76 | $0.49 | $5.27 | $36.32 | $93.68 |
| 8 | $5.76 | $0.47 | $5.29 | $41.62 | $88.38 |
| 9 | $5.76 | $0.44 | $5.32 | $46.94 | $83.06 |
| 10 | $5.76 | $0.42 | $5.35 | $52.28 | $77.72 |
| 11 | $5.76 | $0.39 | $5.37 | $57.66 | $72.34 |
| 12 | $5.76 | $0.36 | $5.40 | $63.06 | $66.94 |
| 13 | $5.76 | $0.33 | $5.43 | $68.48 | $61.52 |
| 14 | $5.76 | $0.31 | $5.45 | $73.94 | $56.06 |
| 15 | $5.76 | $0.28 | $5.48 | $79.42 | $50.58 |
| 16 | $5.76 | $0.25 | $5.51 | $84.93 | $45.07 |
| 17 | $5.76 | $0.23 | $5.54 | $90.46 | $39.54 |
| 18 | $5.76 | $0.20 | $5.56 | $96.03 | $33.97 |
| 19 | $5.76 | $0.17 | $5.59 | $101.62 | $28.38 |
| 20 | $5.76 | $0.14 | $5.62 | $107.24 | $22.76 |
| 21 | $5.76 | $0.11 | $5.65 | $112.89 | $17.11 |
| 22 | $5.76 | $0.09 | $5.68 | $118.56 | $11.44 |
| 23 | $5.76 | $0.06 | $5.70 | $124.27 | $5.73 |
| 24 | $5.76 | $0.03 | $5.73 | $130.00 | $0.00 |