| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $0.75 | $1.07 | $18.00 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $0.75 | $0.09 | $0.67 | $0.67 | $16.33 |
| 2 | $0.75 | $0.08 | $0.67 | $1.34 | $15.66 |
| 3 | $0.75 | $0.08 | $0.68 | $2.02 | $14.98 |
| 4 | $0.75 | $0.07 | $0.68 | $2.69 | $14.31 |
| 5 | $0.75 | $0.07 | $0.68 | $3.38 | $13.62 |
| 6 | $0.75 | $0.07 | $0.69 | $4.06 | $12.94 |
| 7 | $0.75 | $0.06 | $0.69 | $4.75 | $12.25 |
| 8 | $0.75 | $0.06 | $0.69 | $5.44 | $11.56 |
| 9 | $0.75 | $0.06 | $0.70 | $6.14 | $10.86 |
| 10 | $0.75 | $0.05 | $0.70 | $6.84 | $10.16 |
| 11 | $0.75 | $0.05 | $0.70 | $7.54 | $9.46 |
| 12 | $0.75 | $0.05 | $0.71 | $8.25 | $8.75 |
| 13 | $0.75 | $0.04 | $0.71 | $8.96 | $8.04 |
| 14 | $0.75 | $0.04 | $0.71 | $9.67 | $7.33 |
| 15 | $0.75 | $0.04 | $0.72 | $10.39 | $6.61 |
| 16 | $0.75 | $0.03 | $0.72 | $11.11 | $5.89 |
| 17 | $0.75 | $0.03 | $0.72 | $11.83 | $5.17 |
| 18 | $0.75 | $0.03 | $0.73 | $12.56 | $4.44 |
| 19 | $0.75 | $0.02 | $0.73 | $13.29 | $3.71 |
| 20 | $0.75 | $0.02 | $0.73 | $14.02 | $2.98 |
| 21 | $0.75 | $0.01 | $0.74 | $14.76 | $2.24 |
| 22 | $0.75 | $0.01 | $0.74 | $15.50 | $1.50 |
| 23 | $0.75 | $0.01 | $0.75 | $16.25 | $0.75 |
| 24 | $0.75 | $0.00 | $0.75 | $17.00 | $0.00 |