| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $1.06 | $1.56 | $25.44 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $1.06 | $0.12 | $0.94 | $0.94 | $23.06 |
| 2 | $1.06 | $0.12 | $0.95 | $1.89 | $22.11 |
| 3 | $1.06 | $0.11 | $0.95 | $2.85 | $21.15 |
| 4 | $1.06 | $0.11 | $0.96 | $3.80 | $20.20 |
| 5 | $1.06 | $0.10 | $0.96 | $4.77 | $19.23 |
| 6 | $1.06 | $0.10 | $0.97 | $5.73 | $18.27 |
| 7 | $1.06 | $0.09 | $0.97 | $6.71 | $17.29 |
| 8 | $1.06 | $0.09 | $0.98 | $7.68 | $16.32 |
| 9 | $1.06 | $0.08 | $0.98 | $8.67 | $15.33 |
| 10 | $1.06 | $0.08 | $0.99 | $9.65 | $14.35 |
| 11 | $1.06 | $0.07 | $0.99 | $10.64 | $13.36 |
| 12 | $1.06 | $0.07 | $1.00 | $11.64 | $12.36 |
| 13 | $1.06 | $0.06 | $1.00 | $12.64 | $11.36 |
| 14 | $1.06 | $0.06 | $1.01 | $13.65 | $10.35 |
| 15 | $1.06 | $0.05 | $1.01 | $14.66 | $9.34 |
| 16 | $1.06 | $0.05 | $1.02 | $15.68 | $8.32 |
| 17 | $1.06 | $0.04 | $1.02 | $16.70 | $7.30 |
| 18 | $1.06 | $0.04 | $1.03 | $17.73 | $6.27 |
| 19 | $1.06 | $0.03 | $1.03 | $18.76 | $5.24 |
| 20 | $1.06 | $0.03 | $1.04 | $19.80 | $4.20 |
| 21 | $1.06 | $0.02 | $1.04 | $20.84 | $3.16 |
| 22 | $1.06 | $0.02 | $1.05 | $21.89 | $2.11 |
| 23 | $1.06 | $0.01 | $1.05 | $22.94 | $1.06 |
| 24 | $1.06 | $0.01 | $1.06 | $24.00 | $0.00 |