| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $1.99 | $2.89 | $47.76 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $1.99 | $0.23 | $1.77 | $1.77 | $43.23 |
| 2 | $1.99 | $0.22 | $1.78 | $3.55 | $41.45 |
| 3 | $1.99 | $0.21 | $1.79 | $5.33 | $39.67 |
| 4 | $1.99 | $0.20 | $1.80 | $7.13 | $37.87 |
| 5 | $1.99 | $0.19 | $1.81 | $8.94 | $36.06 |
| 6 | $1.99 | $0.18 | $1.81 | $10.75 | $34.25 |
| 7 | $1.99 | $0.17 | $1.82 | $12.57 | $32.43 |
| 8 | $1.99 | $0.16 | $1.83 | $14.41 | $30.59 |
| 9 | $1.99 | $0.15 | $1.84 | $16.25 | $28.75 |
| 10 | $1.99 | $0.14 | $1.85 | $18.10 | $26.90 |
| 11 | $1.99 | $0.13 | $1.86 | $19.96 | $25.04 |
| 12 | $1.99 | $0.13 | $1.87 | $21.83 | $23.17 |
| 13 | $1.99 | $0.12 | $1.88 | $23.71 | $21.29 |
| 14 | $1.99 | $0.11 | $1.89 | $25.59 | $19.41 |
| 15 | $1.99 | $0.10 | $1.90 | $27.49 | $17.51 |
| 16 | $1.99 | $0.09 | $1.91 | $29.40 | $15.60 |
| 17 | $1.99 | $0.08 | $1.92 | $31.31 | $13.69 |
| 18 | $1.99 | $0.07 | $1.93 | $33.24 | $11.76 |
| 19 | $1.99 | $0.06 | $1.94 | $35.18 | $9.82 |
| 20 | $1.99 | $0.05 | $1.95 | $37.12 | $7.88 |
| 21 | $1.99 | $0.04 | $1.96 | $39.08 | $5.92 |
| 22 | $1.99 | $0.03 | $1.96 | $41.04 | $3.96 |
| 23 | $1.99 | $0.02 | $1.97 | $43.02 | $1.98 |
| 24 | $1.99 | $0.01 | $1.98 | $45.00 | $0.00 |