Payment Summary | ||
---|---|---|
Monthly Payment | Total Interest Paid | Total Paid |
$0.98 | $1.39 | $23.52 |
Amortization Table | |||||
---|---|---|---|---|---|
# | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
1 | $0.98 | $0.11 | $0.87 | $0.87 | $21.13 |
2 | $0.98 | $0.11 | $0.87 | $1.73 | $20.27 |
3 | $0.98 | $0.10 | $0.87 | $2.61 | $19.39 |
4 | $0.98 | $0.10 | $0.88 | $3.49 | $18.51 |
5 | $0.98 | $0.09 | $0.88 | $4.37 | $17.63 |
6 | $0.98 | $0.09 | $0.89 | $5.26 | $16.74 |
7 | $0.98 | $0.08 | $0.89 | $6.15 | $15.85 |
8 | $0.98 | $0.08 | $0.90 | $7.04 | $14.96 |
9 | $0.98 | $0.07 | $0.90 | $7.94 | $14.06 |
10 | $0.98 | $0.07 | $0.90 | $8.85 | $13.15 |
11 | $0.98 | $0.07 | $0.91 | $9.76 | $12.24 |
12 | $0.98 | $0.06 | $0.91 | $10.67 | $11.33 |
13 | $0.98 | $0.06 | $0.92 | $11.59 | $10.41 |
14 | $0.98 | $0.05 | $0.92 | $12.51 | $9.49 |
15 | $0.98 | $0.05 | $0.93 | $13.44 | $8.56 |
16 | $0.98 | $0.04 | $0.93 | $14.37 | $7.63 |
17 | $0.98 | $0.04 | $0.94 | $15.31 | $6.69 |
18 | $0.98 | $0.03 | $0.94 | $16.25 | $5.75 |
19 | $0.98 | $0.03 | $0.95 | $17.20 | $4.80 |
20 | $0.98 | $0.02 | $0.95 | $18.15 | $3.85 |
21 | $0.98 | $0.02 | $0.96 | $19.10 | $2.90 |
22 | $0.98 | $0.01 | $0.96 | $20.06 | $1.94 |
23 | $0.98 | $0.01 | $0.97 | $21.03 | $0.97 |
24 | $0.98 | $0.00 | $0.97 | $22.00 | $-0.00 |