| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $0.80 | $1.15 | $19.20 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $0.80 | $0.09 | $0.71 | $0.71 | $17.29 |
| 2 | $0.80 | $0.09 | $0.71 | $1.42 | $16.58 |
| 3 | $0.80 | $0.08 | $0.71 | $2.13 | $15.87 |
| 4 | $0.80 | $0.08 | $0.72 | $2.85 | $15.15 |
| 5 | $0.80 | $0.08 | $0.72 | $3.57 | $14.43 |
| 6 | $0.80 | $0.07 | $0.73 | $4.30 | $13.70 |
| 7 | $0.80 | $0.07 | $0.73 | $5.03 | $12.97 |
| 8 | $0.80 | $0.06 | $0.73 | $5.76 | $12.24 |
| 9 | $0.80 | $0.06 | $0.74 | $6.50 | $11.50 |
| 10 | $0.80 | $0.06 | $0.74 | $7.24 | $10.76 |
| 11 | $0.80 | $0.05 | $0.74 | $7.98 | $10.02 |
| 12 | $0.80 | $0.05 | $0.75 | $8.73 | $9.27 |
| 13 | $0.80 | $0.05 | $0.75 | $9.48 | $8.52 |
| 14 | $0.80 | $0.04 | $0.76 | $10.24 | $7.76 |
| 15 | $0.80 | $0.04 | $0.76 | $11.00 | $7.00 |
| 16 | $0.80 | $0.04 | $0.76 | $11.76 | $6.24 |
| 17 | $0.80 | $0.03 | $0.77 | $12.53 | $5.47 |
| 18 | $0.80 | $0.03 | $0.77 | $13.30 | $4.70 |
| 19 | $0.80 | $0.02 | $0.77 | $14.07 | $3.93 |
| 20 | $0.80 | $0.02 | $0.78 | $14.85 | $3.15 |
| 21 | $0.80 | $0.02 | $0.78 | $15.63 | $2.37 |
| 22 | $0.80 | $0.01 | $0.79 | $16.42 | $1.58 |
| 23 | $0.80 | $0.01 | $0.79 | $17.21 | $0.79 |
| 24 | $0.80 | $0.00 | $0.79 | $18.00 | $0.00 |