| Period | Interest for Period | Principal for Period | Payment for Period | Remaining Principal |
| | | | | $15,000.00 |
| 1 | $90.63 | $582.67 | $673.30 | $14,417.33 |
| 2 | $87.10 | $586.20 | $673.30 | $13,831.13 |
| 3 | $83.56 | $589.74 | $673.30 | $13,241.39 |
| 4 | $80.00 | $593.30 | $673.30 | $12,648.09 |
| 5 | $76.42 | $596.88 | $673.30 | $12,051.21 |
| 6 | $72.81 | $600.49 | $673.30 | $11,450.72 |
| 7 | $69.18 | $604.12 | $673.30 | $10,846.60 |
| 8 | $65.53 | $607.77 | $673.30 | $10,238.83 |
| 9 | $61.86 | $611.44 | $673.30 | $9,627.39 |
| 10 | $58.17 | $615.13 | $673.30 | $9,012.26 |
| 11 | $54.45 | $618.85 | $673.30 | $8,393.41 |
| 12 | $50.71 | $622.59 | $673.30 | $7,770.82 |
| 13 | $46.95 | $626.35 | $673.30 | $7,144.47 |
| 14 | $43.16 | $630.14 | $673.30 | $6,514.33 |
| 15 | $39.36 | $633.94 | $673.30 | $5,880.39 |
| 16 | $35.53 | $637.77 | $673.30 | $5,242.62 |
| 17 | $31.67 | $641.63 | $673.30 | $4,600.99 |
| 18 | $27.80 | $645.50 | $673.30 | $3,955.49 |
| 19 | $23.90 | $649.40 | $673.30 | $3,306.09 |
| 20 | $19.97 | $653.33 | $673.30 | $2,652.76 |
| 21 | $16.03 | $657.27 | $673.30 | $1,995.49 |
| 22 | $12.06 | $661.24 | $673.30 | $1,334.25 |
| 23 | $8.06 | $665.24 | $673.30 | $669.01 |
| 24 | $4.04 | $669.01 | $673.05 | |
|