| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $1.15 | $1.65 | $27.60 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $1.15 | $0.13 | $1.02 | $1.02 | $24.98 |
| 2 | $1.15 | $0.12 | $1.03 | $2.05 | $23.95 |
| 3 | $1.15 | $0.12 | $1.03 | $3.08 | $22.92 |
| 4 | $1.15 | $0.11 | $1.04 | $4.12 | $21.88 |
| 5 | $1.15 | $0.11 | $1.04 | $5.16 | $20.84 |
| 6 | $1.15 | $0.10 | $1.05 | $6.21 | $19.79 |
| 7 | $1.15 | $0.10 | $1.05 | $7.26 | $18.74 |
| 8 | $1.15 | $0.09 | $1.06 | $8.32 | $17.68 |
| 9 | $1.15 | $0.09 | $1.06 | $9.39 | $16.61 |
| 10 | $1.15 | $0.08 | $1.07 | $10.46 | $15.54 |
| 11 | $1.15 | $0.08 | $1.07 | $11.53 | $14.47 |
| 12 | $1.15 | $0.07 | $1.08 | $12.61 | $13.39 |
| 13 | $1.15 | $0.07 | $1.09 | $13.70 | $12.30 |
| 14 | $1.15 | $0.06 | $1.09 | $14.79 | $11.21 |
| 15 | $1.15 | $0.06 | $1.10 | $15.88 | $10.12 |
| 16 | $1.15 | $0.05 | $1.10 | $16.99 | $9.01 |
| 17 | $1.15 | $0.05 | $1.11 | $18.09 | $7.91 |
| 18 | $1.15 | $0.04 | $1.11 | $19.21 | $6.79 |
| 19 | $1.15 | $0.03 | $1.12 | $20.32 | $5.68 |
| 20 | $1.15 | $0.03 | $1.12 | $21.45 | $4.55 |
| 21 | $1.15 | $0.02 | $1.13 | $22.58 | $3.42 |
| 22 | $1.15 | $0.02 | $1.14 | $23.71 | $2.29 |
| 23 | $1.15 | $0.01 | $1.14 | $24.85 | $1.15 |
| 24 | $1.15 | $0.01 | $1.15 | $26.00 | $0.00 |