Payment Summary | ||
---|---|---|
Monthly Payment | Total Interest Paid | Total Paid |
$1.37 | $1.98 | $32.88 |
Amortization Table | |||||
---|---|---|---|---|---|
# | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
1 | $1.37 | $0.16 | $1.22 | $1.22 | $29.78 |
2 | $1.37 | $0.15 | $1.23 | $2.44 | $28.56 |
3 | $1.37 | $0.14 | $1.23 | $3.68 | $27.32 |
4 | $1.37 | $0.14 | $1.24 | $4.91 | $26.09 |
5 | $1.37 | $0.13 | $1.24 | $6.16 | $24.84 |
6 | $1.37 | $0.12 | $1.25 | $7.41 | $23.59 |
7 | $1.37 | $0.12 | $1.26 | $8.66 | $22.34 |
8 | $1.37 | $0.11 | $1.26 | $9.92 | $21.08 |
9 | $1.37 | $0.11 | $1.27 | $11.19 | $19.81 |
10 | $1.37 | $0.10 | $1.27 | $12.47 | $18.53 |
11 | $1.37 | $0.09 | $1.28 | $13.75 | $17.25 |
12 | $1.37 | $0.09 | $1.29 | $15.04 | $15.96 |
13 | $1.37 | $0.08 | $1.29 | $16.33 | $14.67 |
14 | $1.37 | $0.07 | $1.30 | $17.63 | $13.37 |
15 | $1.37 | $0.07 | $1.31 | $18.94 | $12.06 |
16 | $1.37 | $0.06 | $1.31 | $20.25 | $10.75 |
17 | $1.37 | $0.05 | $1.32 | $21.57 | $9.43 |
18 | $1.37 | $0.05 | $1.33 | $22.90 | $8.10 |
19 | $1.37 | $0.04 | $1.33 | $24.23 | $6.77 |
20 | $1.37 | $0.03 | $1.34 | $25.57 | $5.43 |
21 | $1.37 | $0.03 | $1.35 | $26.92 | $4.08 |
22 | $1.37 | $0.02 | $1.35 | $28.27 | $2.73 |
23 | $1.37 | $0.01 | $1.36 | $29.63 | $1.37 |
24 | $1.37 | $0.01 | $1.37 | $31.00 | $-0.00 |