Payment Summary | ||
---|---|---|
Monthly Payment | Total Interest Paid | Total Paid |
$1.02 | $1.47 | $24.48 |
Amortization Table | |||||
---|---|---|---|---|---|
# | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
1 | $1.02 | $0.12 | $0.90 | $0.90 | $22.10 |
2 | $1.02 | $0.11 | $0.91 | $1.81 | $21.19 |
3 | $1.02 | $0.11 | $0.91 | $2.73 | $20.27 |
4 | $1.02 | $0.10 | $0.92 | $3.64 | $19.36 |
5 | $1.02 | $0.10 | $0.92 | $4.57 | $18.43 |
6 | $1.02 | $0.09 | $0.93 | $5.49 | $17.51 |
7 | $1.02 | $0.09 | $0.93 | $6.43 | $16.57 |
8 | $1.02 | $0.08 | $0.94 | $7.36 | $15.64 |
9 | $1.02 | $0.08 | $0.94 | $8.30 | $14.70 |
10 | $1.02 | $0.07 | $0.95 | $9.25 | $13.75 |
11 | $1.02 | $0.07 | $0.95 | $10.20 | $12.80 |
12 | $1.02 | $0.06 | $0.96 | $11.16 | $11.84 |
13 | $1.02 | $0.06 | $0.96 | $12.12 | $10.88 |
14 | $1.02 | $0.05 | $0.96 | $13.08 | $9.92 |
15 | $1.02 | $0.05 | $0.97 | $14.05 | $8.95 |
16 | $1.02 | $0.04 | $0.97 | $15.03 | $7.97 |
17 | $1.02 | $0.04 | $0.98 | $16.00 | $7.00 |
18 | $1.02 | $0.03 | $0.98 | $16.99 | $6.01 |
19 | $1.02 | $0.03 | $0.99 | $17.98 | $5.02 |
20 | $1.02 | $0.03 | $0.99 | $18.97 | $4.03 |
21 | $1.02 | $0.02 | $1.00 | $19.97 | $3.03 |
22 | $1.02 | $0.02 | $1.00 | $20.98 | $2.02 |
23 | $1.02 | $0.01 | $1.01 | $21.99 | $1.01 |
24 | $1.02 | $0.01 | $1.01 | $23.00 | $-0.00 |