| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $0.71 | $1.00 | $17.04 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $0.71 | $0.08 | $0.63 | $0.63 | $15.37 |
| 2 | $0.71 | $0.08 | $0.63 | $1.26 | $14.74 |
| 3 | $0.71 | $0.07 | $0.64 | $1.90 | $14.10 |
| 4 | $0.71 | $0.07 | $0.64 | $2.54 | $13.46 |
| 5 | $0.71 | $0.07 | $0.64 | $3.18 | $12.82 |
| 6 | $0.71 | $0.06 | $0.65 | $3.82 | $12.18 |
| 7 | $0.71 | $0.06 | $0.65 | $4.47 | $11.53 |
| 8 | $0.71 | $0.06 | $0.65 | $5.12 | $10.88 |
| 9 | $0.71 | $0.05 | $0.65 | $5.78 | $10.22 |
| 10 | $0.71 | $0.05 | $0.66 | $6.43 | $9.57 |
| 11 | $0.71 | $0.05 | $0.66 | $7.10 | $8.90 |
| 12 | $0.71 | $0.04 | $0.66 | $7.76 | $8.24 |
| 13 | $0.71 | $0.04 | $0.67 | $8.43 | $7.57 |
| 14 | $0.71 | $0.04 | $0.67 | $9.10 | $6.90 |
| 15 | $0.71 | $0.03 | $0.67 | $9.77 | $6.23 |
| 16 | $0.71 | $0.03 | $0.68 | $10.45 | $5.55 |
| 17 | $0.71 | $0.03 | $0.68 | $11.13 | $4.87 |
| 18 | $0.71 | $0.02 | $0.68 | $11.82 | $4.18 |
| 19 | $0.71 | $0.02 | $0.69 | $12.51 | $3.49 |
| 20 | $0.71 | $0.02 | $0.69 | $13.20 | $2.80 |
| 21 | $0.71 | $0.01 | $0.70 | $13.89 | $2.11 |
| 22 | $0.71 | $0.01 | $0.70 | $14.59 | $1.41 |
| 23 | $0.71 | $0.01 | $0.70 | $15.29 | $0.71 |
| 24 | $0.71 | $0.00 | $0.71 | $16.00 | $0.00 |