| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $0.93 | $1.34 | $22.32 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $0.93 | $0.11 | $0.83 | $0.83 | $20.17 |
| 2 | $0.93 | $0.10 | $0.83 | $1.66 | $19.34 |
| 3 | $0.93 | $0.10 | $0.83 | $2.49 | $18.51 |
| 4 | $0.93 | $0.09 | $0.84 | $3.33 | $17.67 |
| 5 | $0.93 | $0.09 | $0.84 | $4.17 | $16.83 |
| 6 | $0.93 | $0.08 | $0.85 | $5.02 | $15.98 |
| 7 | $0.93 | $0.08 | $0.85 | $5.87 | $15.13 |
| 8 | $0.93 | $0.08 | $0.86 | $6.72 | $14.28 |
| 9 | $0.93 | $0.07 | $0.86 | $7.58 | $13.42 |
| 10 | $0.93 | $0.07 | $0.86 | $8.45 | $12.55 |
| 11 | $0.93 | $0.06 | $0.87 | $9.31 | $11.69 |
| 12 | $0.93 | $0.06 | $0.87 | $10.19 | $10.81 |
| 13 | $0.93 | $0.05 | $0.88 | $11.06 | $9.94 |
| 14 | $0.93 | $0.05 | $0.88 | $11.94 | $9.06 |
| 15 | $0.93 | $0.05 | $0.89 | $12.83 | $8.17 |
| 16 | $0.93 | $0.04 | $0.89 | $13.72 | $7.28 |
| 17 | $0.93 | $0.04 | $0.89 | $14.61 | $6.39 |
| 18 | $0.93 | $0.03 | $0.90 | $15.51 | $5.49 |
| 19 | $0.93 | $0.03 | $0.90 | $16.42 | $4.58 |
| 20 | $0.93 | $0.02 | $0.91 | $17.32 | $3.68 |
| 21 | $0.93 | $0.02 | $0.91 | $18.24 | $2.76 |
| 22 | $0.93 | $0.01 | $0.92 | $19.15 | $1.85 |
| 23 | $0.93 | $0.01 | $0.92 | $20.07 | $0.93 |
| 24 | $0.93 | $0.00 | $0.93 | $21.00 | $0.00 |