| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $0.40 | $0.58 | $9.60 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $0.40 | $0.05 | $0.35 | $0.35 | $8.65 |
| 2 | $0.40 | $0.04 | $0.36 | $0.71 | $8.29 |
| 3 | $0.40 | $0.04 | $0.36 | $1.07 | $7.93 |
| 4 | $0.40 | $0.04 | $0.36 | $1.43 | $7.57 |
| 5 | $0.40 | $0.04 | $0.36 | $1.79 | $7.21 |
| 6 | $0.40 | $0.04 | $0.36 | $2.15 | $6.85 |
| 7 | $0.40 | $0.03 | $0.36 | $2.51 | $6.49 |
| 8 | $0.40 | $0.03 | $0.37 | $2.88 | $6.12 |
| 9 | $0.40 | $0.03 | $0.37 | $3.25 | $5.75 |
| 10 | $0.40 | $0.03 | $0.37 | $3.62 | $5.38 |
| 11 | $0.40 | $0.03 | $0.37 | $3.99 | $5.01 |
| 12 | $0.40 | $0.03 | $0.37 | $4.37 | $4.63 |
| 13 | $0.40 | $0.02 | $0.38 | $4.74 | $4.26 |
| 14 | $0.40 | $0.02 | $0.38 | $5.12 | $3.88 |
| 15 | $0.40 | $0.02 | $0.38 | $5.50 | $3.50 |
| 16 | $0.40 | $0.02 | $0.38 | $5.88 | $3.12 |
| 17 | $0.40 | $0.02 | $0.38 | $6.26 | $2.74 |
| 18 | $0.40 | $0.01 | $0.39 | $6.65 | $2.35 |
| 19 | $0.40 | $0.01 | $0.39 | $7.04 | $1.96 |
| 20 | $0.40 | $0.01 | $0.39 | $7.42 | $1.58 |
| 21 | $0.40 | $0.01 | $0.39 | $7.82 | $1.18 |
| 22 | $0.40 | $0.01 | $0.39 | $8.21 | $0.79 |
| 23 | $0.40 | $0.00 | $0.39 | $8.60 | $0.40 |
| 24 | $0.40 | $0.00 | $0.40 | $9.00 | $0.00 |