| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $0.89 | $1.27 | $21.36 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $0.89 | $0.10 | $0.79 | $0.79 | $19.21 |
| 2 | $0.89 | $0.10 | $0.79 | $1.58 | $18.42 |
| 3 | $0.89 | $0.09 | $0.79 | $2.37 | $17.63 |
| 4 | $0.89 | $0.09 | $0.80 | $3.17 | $16.83 |
| 5 | $0.89 | $0.08 | $0.80 | $3.97 | $16.03 |
| 6 | $0.89 | $0.08 | $0.81 | $4.78 | $15.22 |
| 7 | $0.89 | $0.08 | $0.81 | $5.59 | $14.41 |
| 8 | $0.89 | $0.07 | $0.81 | $6.40 | $13.60 |
| 9 | $0.89 | $0.07 | $0.82 | $7.22 | $12.78 |
| 10 | $0.89 | $0.06 | $0.82 | $8.04 | $11.96 |
| 11 | $0.89 | $0.06 | $0.83 | $8.87 | $11.13 |
| 12 | $0.89 | $0.06 | $0.83 | $9.70 | $10.30 |
| 13 | $0.89 | $0.05 | $0.83 | $10.54 | $9.46 |
| 14 | $0.89 | $0.05 | $0.84 | $11.37 | $8.63 |
| 15 | $0.89 | $0.04 | $0.84 | $12.22 | $7.78 |
| 16 | $0.89 | $0.04 | $0.85 | $13.07 | $6.93 |
| 17 | $0.89 | $0.03 | $0.85 | $13.92 | $6.08 |
| 18 | $0.89 | $0.03 | $0.86 | $14.77 | $5.23 |
| 19 | $0.89 | $0.03 | $0.86 | $15.63 | $4.37 |
| 20 | $0.89 | $0.02 | $0.86 | $16.50 | $3.50 |
| 21 | $0.89 | $0.02 | $0.87 | $17.37 | $2.63 |
| 22 | $0.89 | $0.01 | $0.87 | $18.24 | $1.76 |
| 23 | $0.89 | $0.01 | $0.88 | $19.12 | $0.88 |
| 24 | $0.89 | $0.00 | $0.88 | $20.00 | $0.00 |