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 |