| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $1.02 | $1.47 | $24.48 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $1.02 | $0.12 | $0.90 | $0.90 | $22.10 |
| 2 | $1.02 | $0.11 | $0.91 | $1.81 | $21.19 |
| 3 | $1.02 | $0.11 | $0.91 | $2.73 | $20.27 |
| 4 | $1.02 | $0.10 | $0.92 | $3.64 | $19.36 |
| 5 | $1.02 | $0.10 | $0.92 | $4.57 | $18.43 |
| 6 | $1.02 | $0.09 | $0.93 | $5.49 | $17.51 |
| 7 | $1.02 | $0.09 | $0.93 | $6.43 | $16.57 |
| 8 | $1.02 | $0.08 | $0.94 | $7.36 | $15.64 |
| 9 | $1.02 | $0.08 | $0.94 | $8.30 | $14.70 |
| 10 | $1.02 | $0.07 | $0.95 | $9.25 | $13.75 |
| 11 | $1.02 | $0.07 | $0.95 | $10.20 | $12.80 |
| 12 | $1.02 | $0.06 | $0.96 | $11.16 | $11.84 |
| 13 | $1.02 | $0.06 | $0.96 | $12.12 | $10.88 |
| 14 | $1.02 | $0.05 | $0.96 | $13.08 | $9.92 |
| 15 | $1.02 | $0.05 | $0.97 | $14.05 | $8.95 |
| 16 | $1.02 | $0.04 | $0.97 | $15.03 | $7.97 |
| 17 | $1.02 | $0.04 | $0.98 | $16.00 | $7.00 |
| 18 | $1.02 | $0.03 | $0.98 | $16.99 | $6.01 |
| 19 | $1.02 | $0.03 | $0.99 | $17.98 | $5.02 |
| 20 | $1.02 | $0.03 | $0.99 | $18.97 | $4.03 |
| 21 | $1.02 | $0.02 | $1.00 | $19.97 | $3.03 |
| 22 | $1.02 | $0.02 | $1.00 | $20.98 | $2.02 |
| 23 | $1.02 | $0.01 | $1.01 | $21.99 | $1.01 |
| 24 | $1.02 | $0.01 | $1.01 | $23.00 | $0.00 |