| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $0.13 | $0.18 | $3.12 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $0.13 | $0.02 | $0.12 | $0.12 | $2.88 |
| 2 | $0.13 | $0.01 | $0.12 | $0.24 | $2.76 |
| 3 | $0.13 | $0.01 | $0.12 | $0.36 | $2.64 |
| 4 | $0.13 | $0.01 | $0.12 | $0.48 | $2.52 |
| 5 | $0.13 | $0.01 | $0.12 | $0.60 | $2.40 |
| 6 | $0.13 | $0.01 | $0.12 | $0.72 | $2.28 |
| 7 | $0.13 | $0.01 | $0.12 | $0.84 | $2.16 |
| 8 | $0.13 | $0.01 | $0.12 | $0.96 | $2.04 |
| 9 | $0.13 | $0.01 | $0.12 | $1.08 | $1.92 |
| 10 | $0.13 | $0.01 | $0.12 | $1.21 | $1.79 |
| 11 | $0.13 | $0.01 | $0.12 | $1.33 | $1.67 |
| 12 | $0.13 | $0.01 | $0.12 | $1.46 | $1.54 |
| 13 | $0.13 | $0.01 | $0.13 | $1.58 | $1.42 |
| 14 | $0.13 | $0.01 | $0.13 | $1.71 | $1.29 |
| 15 | $0.13 | $0.01 | $0.13 | $1.83 | $1.17 |
| 16 | $0.13 | $0.01 | $0.13 | $1.96 | $1.04 |
| 17 | $0.13 | $0.01 | $0.13 | $2.09 | $0.91 |
| 18 | $0.13 | $0.00 | $0.13 | $2.22 | $0.78 |
| 19 | $0.13 | $0.00 | $0.13 | $2.35 | $0.65 |
| 20 | $0.13 | $0.00 | $0.13 | $2.47 | $0.53 |
| 21 | $0.13 | $0.00 | $0.13 | $2.61 | $0.39 |
| 22 | $0.13 | $0.00 | $0.13 | $2.74 | $0.26 |
| 23 | $0.13 | $0.00 | $0.13 | $2.87 | $0.13 |
| 24 | $0.13 | $0.00 | $0.13 | $3.00 | $0.00 |