| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $0.49 | $0.70 | $11.76 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $0.49 | $0.06 | $0.43 | $0.43 | $10.57 |
| 2 | $0.49 | $0.05 | $0.43 | $0.87 | $10.13 |
| 3 | $0.49 | $0.05 | $0.44 | $1.30 | $9.70 |
| 4 | $0.49 | $0.05 | $0.44 | $1.74 | $9.26 |
| 5 | $0.49 | $0.05 | $0.44 | $2.18 | $8.82 |
| 6 | $0.49 | $0.04 | $0.44 | $2.63 | $8.37 |
| 7 | $0.49 | $0.04 | $0.45 | $3.07 | $7.93 |
| 8 | $0.49 | $0.04 | $0.45 | $3.52 | $7.48 |
| 9 | $0.49 | $0.04 | $0.45 | $3.97 | $7.03 |
| 10 | $0.49 | $0.04 | $0.45 | $4.42 | $6.58 |
| 11 | $0.49 | $0.03 | $0.45 | $4.88 | $6.12 |
| 12 | $0.49 | $0.03 | $0.46 | $5.34 | $5.66 |
| 13 | $0.49 | $0.03 | $0.46 | $5.79 | $5.21 |
| 14 | $0.49 | $0.03 | $0.46 | $6.26 | $4.74 |
| 15 | $0.49 | $0.02 | $0.46 | $6.72 | $4.28 |
| 16 | $0.49 | $0.02 | $0.47 | $7.19 | $3.81 |
| 17 | $0.49 | $0.02 | $0.47 | $7.65 | $3.35 |
| 18 | $0.49 | $0.02 | $0.47 | $8.13 | $2.87 |
| 19 | $0.49 | $0.01 | $0.47 | $8.60 | $2.40 |
| 20 | $0.49 | $0.01 | $0.48 | $9.07 | $1.93 |
| 21 | $0.49 | $0.01 | $0.48 | $9.55 | $1.45 |
| 22 | $0.49 | $0.01 | $0.48 | $10.03 | $0.97 |
| 23 | $0.49 | $0.00 | $0.48 | $10.51 | $0.49 |
| 24 | $0.49 | $0.00 | $0.49 | $11.00 | $0.00 |