| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $0.84 | $1.20 | $20.16 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $0.84 | $0.10 | $0.75 | $0.75 | $18.25 |
| 2 | $0.84 | $0.09 | $0.75 | $1.50 | $17.50 |
| 3 | $0.84 | $0.09 | $0.75 | $2.25 | $16.75 |
| 4 | $0.84 | $0.08 | $0.76 | $3.01 | $15.99 |
| 5 | $0.84 | $0.08 | $0.76 | $3.77 | $15.23 |
| 6 | $0.84 | $0.08 | $0.77 | $4.54 | $14.46 |
| 7 | $0.84 | $0.07 | $0.77 | $5.31 | $13.69 |
| 8 | $0.84 | $0.07 | $0.77 | $6.08 | $12.92 |
| 9 | $0.84 | $0.06 | $0.78 | $6.86 | $12.14 |
| 10 | $0.84 | $0.06 | $0.78 | $7.64 | $11.36 |
| 11 | $0.84 | $0.06 | $0.79 | $8.43 | $10.57 |
| 12 | $0.84 | $0.05 | $0.79 | $9.22 | $9.78 |
| 13 | $0.84 | $0.05 | $0.79 | $10.01 | $8.99 |
| 14 | $0.84 | $0.04 | $0.80 | $10.81 | $8.19 |
| 15 | $0.84 | $0.04 | $0.80 | $11.61 | $7.39 |
| 16 | $0.84 | $0.04 | $0.81 | $12.41 | $6.59 |
| 17 | $0.84 | $0.03 | $0.81 | $13.22 | $5.78 |
| 18 | $0.84 | $0.03 | $0.81 | $14.03 | $4.97 |
| 19 | $0.84 | $0.02 | $0.82 | $14.85 | $4.15 |
| 20 | $0.84 | $0.02 | $0.82 | $15.67 | $3.33 |
| 21 | $0.84 | $0.02 | $0.83 | $16.50 | $2.50 |
| 22 | $0.84 | $0.01 | $0.83 | $17.33 | $1.67 |
| 23 | $0.84 | $0.01 | $0.83 | $18.16 | $0.84 |
| 24 | $0.84 | $0.00 | $0.84 | $19.00 | $0.00 |