| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $0.35 | $0.52 | $8.40 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $0.35 | $0.04 | $0.31 | $0.31 | $7.69 |
| 2 | $0.35 | $0.04 | $0.32 | $0.63 | $7.37 |
| 3 | $0.35 | $0.04 | $0.32 | $0.95 | $7.05 |
| 4 | $0.35 | $0.04 | $0.32 | $1.27 | $6.73 |
| 5 | $0.35 | $0.03 | $0.32 | $1.59 | $6.41 |
| 6 | $0.35 | $0.03 | $0.32 | $1.91 | $6.09 |
| 7 | $0.35 | $0.03 | $0.32 | $2.24 | $5.76 |
| 8 | $0.35 | $0.03 | $0.33 | $2.56 | $5.44 |
| 9 | $0.35 | $0.03 | $0.33 | $2.89 | $5.11 |
| 10 | $0.35 | $0.03 | $0.33 | $3.22 | $4.78 |
| 11 | $0.35 | $0.02 | $0.33 | $3.55 | $4.45 |
| 12 | $0.35 | $0.02 | $0.33 | $3.88 | $4.12 |
| 13 | $0.35 | $0.02 | $0.33 | $4.21 | $3.79 |
| 14 | $0.35 | $0.02 | $0.34 | $4.55 | $3.45 |
| 15 | $0.35 | $0.02 | $0.34 | $4.89 | $3.11 |
| 16 | $0.35 | $0.02 | $0.34 | $5.23 | $2.77 |
| 17 | $0.35 | $0.01 | $0.34 | $5.57 | $2.43 |
| 18 | $0.35 | $0.01 | $0.34 | $5.91 | $2.09 |
| 19 | $0.35 | $0.01 | $0.34 | $6.25 | $1.75 |
| 20 | $0.35 | $0.01 | $0.35 | $6.60 | $1.40 |
| 21 | $0.35 | $0.01 | $0.35 | $6.95 | $1.05 |
| 22 | $0.35 | $0.01 | $0.35 | $7.30 | $0.70 |
| 23 | $0.35 | $0.00 | $0.35 | $7.65 | $0.35 |
| 24 | $0.35 | $0.00 | $0.35 | $8.00 | $0.00 |