| Months | Monthly Payment | Interest Paid | Principal Paid | Payment Amt |
|---|---|---|---|---|
| 1 | $537 | $275 | $262 | $54,738 |
| 2 | $537 | $274 | $263 | $54,475 |
| 3 | $537 | $272 | $264 | $54,211 |
| 4 | $537 | $271 | $266 | $53,945 |
| 5 | $537 | $270 | $267 | $53,678 |
| 6 | $537 | $268 | $268 | $53,410 |
| 7 | $537 | $267 | $270 | $53,140 |
| 8 | $537 | $266 | $271 | $52,869 |
| 9 | $537 | $264 | $272 | $52,597 |
| 10 | $537 | $263 | $274 | $52,323 |
| 11 | $537 | $262 | $275 | $52,048 |
| 12 | $537 | $260 | $276 | $51,772 |
| 13 | $537 | $259 | $278 | $51,494 |
| 14 | $537 | $257 | $279 | $51,214 |
| 15 | $537 | $256 | $281 | $50,934 |
| 16 | $537 | $255 | $282 | $50,652 |
| 17 | $537 | $253 | $283 | $50,368 |
| 18 | $537 | $252 | $285 | $50,083 |
| 19 | $537 | $250 | $286 | $49,797 |
| 20 | $537 | $249 | $288 | $49,509 |
| 21 | $537 | $248 | $289 | $49,220 |
| 22 | $537 | $246 | $291 | $48,930 |
| 23 | $537 | $245 | $292 | $48,638 |
| 24 | $537 | $243 | $294 | $48,344 |
| 25 | $537 | $242 | $295 | $48,049 |
| 26 | $537 | $240 | $296 | $47,753 |
| 27 | $537 | $239 | $298 | $47,455 |
| 28 | $537 | $237 | $299 | $47,155 |
| 29 | $537 | $236 | $301 | $46,854 |
| 30 | $537 | $234 | $302 | $46,552 |
| 31 | $537 | $233 | $304 | $46,248 |
| 32 | $537 | $231 | $305 | $45,942 |
| 33 | $537 | $230 | $307 | $45,635 |
| 34 | $537 | $228 | $309 | $45,327 |
| 35 | $537 | $227 | $310 | $45,017 |
| 36 | $537 | $225 | $312 | $44,705 |
| 37 | $537 | $224 | $313 | $44,392 |
| 38 | $537 | $222 | $315 | $44,077 |
| 39 | $537 | $220 | $316 | $43,761 |
| 40 | $537 | $219 | $318 | $43,443 |
| 41 | $537 | $217 | $320 | $43,123 |
| 42 | $537 | $216 | $321 | $42,802 |
| 43 | $537 | $214 | $323 | $42,480 |
| 44 | $537 | $212 | $324 | $42,155 |
| 45 | $537 | $211 | $326 | $41,829 |
| 46 | $537 | $209 | $328 | $41,502 |
| 47 | $537 | $208 | $329 | $41,172 |
| 48 | $537 | $206 | $331 | $40,842 |
| 49 | $537 | $204 | $333 | $40,509 |
| 50 | $537 | $203 | $334 | $40,175 |
