| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $4,941.75 | $7,101.98 | $118,602.00 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $4,941.75 | $557.50 | $4,384.25 | $4,384.25 | $107,115.75 |
| 2 | $4,941.75 | $535.58 | $4,406.17 | $8,790.42 | $102,709.58 |
| 3 | $4,941.75 | $513.55 | $4,428.20 | $13,218.62 | $98,281.38 |
| 4 | $4,941.75 | $491.41 | $4,450.34 | $17,668.96 | $93,831.04 |
| 5 | $4,941.75 | $469.16 | $4,472.59 | $22,141.55 | $89,358.45 |
| 6 | $4,941.75 | $446.79 | $4,494.96 | $26,636.51 | $84,863.49 |
| 7 | $4,941.75 | $424.32 | $4,517.43 | $31,153.94 | $80,346.06 |
| 8 | $4,941.75 | $401.73 | $4,540.02 | $35,693.96 | $75,806.04 |
| 9 | $4,941.75 | $379.03 | $4,562.72 | $40,256.67 | $71,243.33 |
| 10 | $4,941.75 | $356.22 | $4,585.53 | $44,842.20 | $66,657.80 |
| 11 | $4,941.75 | $333.29 | $4,608.46 | $49,450.66 | $62,049.34 |
| 12 | $4,941.75 | $310.25 | $4,631.50 | $54,082.17 | $57,417.83 |
| 13 | $4,941.75 | $287.09 | $4,654.66 | $58,736.82 | $52,763.18 |
| 14 | $4,941.75 | $263.82 | $4,677.93 | $63,414.76 | $48,085.24 |
| 15 | $4,941.75 | $240.43 | $4,701.32 | $68,116.08 | $43,383.92 |
| 16 | $4,941.75 | $216.92 | $4,724.83 | $72,840.91 | $38,659.09 |
| 17 | $4,941.75 | $193.30 | $4,748.45 | $77,589.36 | $33,910.64 |
| 18 | $4,941.75 | $169.55 | $4,772.19 | $82,361.55 | $29,138.45 |
| 19 | $4,941.75 | $145.69 | $4,796.06 | $87,157.61 | $24,342.39 |
| 20 | $4,941.75 | $121.71 | $4,820.04 | $91,977.65 | $19,522.35 |
| 21 | $4,941.75 | $97.61 | $4,844.14 | $96,821.78 | $14,678.22 |
| 22 | $4,941.75 | $73.39 | $4,868.36 | $101,690.14 | $9,809.86 |
| 23 | $4,941.75 | $49.05 | $4,892.70 | $106,582.84 | $4,917.16 |
| 24 | $4,941.75 | $24.59 | $4,917.16 | $111,500.00 | $0.00 |