Payment Summary | ||
---|---|---|
Monthly Payment | Total Interest Paid | Total Paid |
$1.29 | $1.85 | $30.96 |
Amortization Table | |||||
---|---|---|---|---|---|
# | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
1 | $1.29 | $0.15 | $1.14 | $1.14 | $27.86 |
2 | $1.29 | $0.14 | $1.15 | $2.29 | $26.71 |
3 | $1.29 | $0.13 | $1.15 | $3.44 | $25.56 |
4 | $1.29 | $0.13 | $1.16 | $4.60 | $24.40 |
5 | $1.29 | $0.12 | $1.16 | $5.76 | $23.24 |
6 | $1.29 | $0.12 | $1.17 | $6.93 | $22.07 |
7 | $1.29 | $0.11 | $1.17 | $8.10 | $20.90 |
8 | $1.29 | $0.10 | $1.18 | $9.28 | $19.72 |
9 | $1.29 | $0.10 | $1.19 | $10.47 | $18.53 |
10 | $1.29 | $0.09 | $1.19 | $11.66 | $17.34 |
11 | $1.29 | $0.09 | $1.20 | $12.86 | $16.14 |
12 | $1.29 | $0.08 | $1.20 | $14.07 | $14.93 |
13 | $1.29 | $0.07 | $1.21 | $15.28 | $13.72 |
14 | $1.29 | $0.07 | $1.22 | $16.49 | $12.51 |
15 | $1.29 | $0.06 | $1.22 | $17.72 | $11.28 |
16 | $1.29 | $0.06 | $1.23 | $18.95 | $10.05 |
17 | $1.29 | $0.05 | $1.24 | $20.18 | $8.82 |
18 | $1.29 | $0.04 | $1.24 | $21.42 | $7.58 |
19 | $1.29 | $0.04 | $1.25 | $22.67 | $6.33 |
20 | $1.29 | $0.03 | $1.25 | $23.92 | $5.08 |
21 | $1.29 | $0.03 | $1.26 | $25.18 | $3.82 |
22 | $1.29 | $0.02 | $1.27 | $26.45 | $2.55 |
23 | $1.29 | $0.01 | $1.27 | $27.72 | $1.28 |
24 | $1.29 | $0.01 | $1.28 | $29.00 | $-0.00 |