Payment Summary | ||
---|---|---|
Monthly Payment | Total Interest Paid | Total Paid |
$1.33 | $1.91 | $31.92 |
Amortization Table | |||||
---|---|---|---|---|---|
# | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
1 | $1.33 | $0.15 | $1.18 | $1.18 | $28.82 |
2 | $1.33 | $0.14 | $1.19 | $2.37 | $27.63 |
3 | $1.33 | $0.14 | $1.19 | $3.56 | $26.44 |
4 | $1.33 | $0.13 | $1.20 | $4.75 | $25.25 |
5 | $1.33 | $0.13 | $1.20 | $5.96 | $24.04 |
6 | $1.33 | $0.12 | $1.21 | $7.17 | $22.83 |
7 | $1.33 | $0.11 | $1.22 | $8.38 | $21.62 |
8 | $1.33 | $0.11 | $1.22 | $9.60 | $20.40 |
9 | $1.33 | $0.10 | $1.23 | $10.83 | $19.17 |
10 | $1.33 | $0.10 | $1.23 | $12.07 | $17.93 |
11 | $1.33 | $0.09 | $1.24 | $13.31 | $16.69 |
12 | $1.33 | $0.08 | $1.25 | $14.55 | $15.45 |
13 | $1.33 | $0.08 | $1.25 | $15.80 | $14.20 |
14 | $1.33 | $0.07 | $1.26 | $17.06 | $12.94 |
15 | $1.33 | $0.06 | $1.26 | $18.33 | $11.67 |
16 | $1.33 | $0.06 | $1.27 | $19.60 | $10.40 |
17 | $1.33 | $0.05 | $1.28 | $20.88 | $9.12 |
18 | $1.33 | $0.05 | $1.28 | $22.16 | $7.84 |
19 | $1.33 | $0.04 | $1.29 | $23.45 | $6.55 |
20 | $1.33 | $0.03 | $1.30 | $24.75 | $5.25 |
21 | $1.33 | $0.03 | $1.30 | $26.05 | $3.95 |
22 | $1.33 | $0.02 | $1.31 | $27.36 | $2.64 |
23 | $1.33 | $0.01 | $1.32 | $28.68 | $1.32 |
24 | $1.33 | $0.01 | $1.32 | $30.00 | $-0.00 |