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 |