| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $1.46 | $2.11 | $35.04 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $1.46 | $0.17 | $1.30 | $1.30 | $31.70 |
| 2 | $1.46 | $0.16 | $1.30 | $2.60 | $30.40 |
| 3 | $1.46 | $0.15 | $1.31 | $3.91 | $29.09 |
| 4 | $1.46 | $0.15 | $1.32 | $5.23 | $27.77 |
| 5 | $1.46 | $0.14 | $1.32 | $6.55 | $26.45 |
| 6 | $1.46 | $0.13 | $1.33 | $7.88 | $25.12 |
| 7 | $1.46 | $0.13 | $1.34 | $9.22 | $23.78 |
| 8 | $1.46 | $0.12 | $1.34 | $10.56 | $22.44 |
| 9 | $1.46 | $0.11 | $1.35 | $11.91 | $21.09 |
| 10 | $1.46 | $0.11 | $1.36 | $13.27 | $19.73 |
| 11 | $1.46 | $0.10 | $1.36 | $14.64 | $18.36 |
| 12 | $1.46 | $0.09 | $1.37 | $16.01 | $16.99 |
| 13 | $1.46 | $0.08 | $1.38 | $17.38 | $15.62 |
| 14 | $1.46 | $0.08 | $1.38 | $18.77 | $14.23 |
| 15 | $1.46 | $0.07 | $1.39 | $20.16 | $12.84 |
| 16 | $1.46 | $0.06 | $1.40 | $21.56 | $11.44 |
| 17 | $1.46 | $0.06 | $1.41 | $22.96 | $10.04 |
| 18 | $1.46 | $0.05 | $1.41 | $24.38 | $8.62 |
| 19 | $1.46 | $0.04 | $1.42 | $25.80 | $7.20 |
| 20 | $1.46 | $0.04 | $1.43 | $27.22 | $5.78 |
| 21 | $1.46 | $0.03 | $1.43 | $28.66 | $4.34 |
| 22 | $1.46 | $0.02 | $1.44 | $30.10 | $2.90 |
| 23 | $1.46 | $0.01 | $1.45 | $31.54 | $1.46 |
| 24 | $1.46 | $0.01 | $1.46 | $33.00 | $0.00 |