| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $1.24 | $1.78 | $29.76 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $1.24 | $0.14 | $1.10 | $1.10 | $26.90 |
| 2 | $1.24 | $0.13 | $1.11 | $2.21 | $25.79 |
| 3 | $1.24 | $0.13 | $1.11 | $3.32 | $24.68 |
| 4 | $1.24 | $0.12 | $1.12 | $4.44 | $23.56 |
| 5 | $1.24 | $0.12 | $1.12 | $5.56 | $22.44 |
| 6 | $1.24 | $0.11 | $1.13 | $6.69 | $21.31 |
| 7 | $1.24 | $0.11 | $1.13 | $7.82 | $20.18 |
| 8 | $1.24 | $0.10 | $1.14 | $8.96 | $19.04 |
| 9 | $1.24 | $0.10 | $1.15 | $10.11 | $17.89 |
| 10 | $1.24 | $0.09 | $1.15 | $11.26 | $16.74 |
| 11 | $1.24 | $0.08 | $1.16 | $12.42 | $15.58 |
| 12 | $1.24 | $0.08 | $1.16 | $13.58 | $14.42 |
| 13 | $1.24 | $0.07 | $1.17 | $14.75 | $13.25 |
| 14 | $1.24 | $0.07 | $1.17 | $15.92 | $12.08 |
| 15 | $1.24 | $0.06 | $1.18 | $17.11 | $10.89 |
| 16 | $1.24 | $0.05 | $1.19 | $18.29 | $9.71 |
| 17 | $1.24 | $0.05 | $1.19 | $19.48 | $8.52 |
| 18 | $1.24 | $0.04 | $1.20 | $20.68 | $7.32 |
| 19 | $1.24 | $0.04 | $1.20 | $21.89 | $6.11 |
| 20 | $1.24 | $0.03 | $1.21 | $23.10 | $4.90 |
| 21 | $1.24 | $0.02 | $1.22 | $24.31 | $3.69 |
| 22 | $1.24 | $0.02 | $1.22 | $25.54 | $2.46 |
| 23 | $1.24 | $0.01 | $1.23 | $26.77 | $1.23 |
| 24 | $1.24 | $0.01 | $1.23 | $28.00 | $0.00 |