On 31 December 2015, Atlas Ltd borrows $100 000 from Progress Bank. Annual repayments are required over 5 years at a fixed interest rate of 11.5% per annum. 

How much is each annual repayment? Show the year-by-year record of the loan account for the 5 years ended December 2020. Show formula of annual repayment.