| Period | Interest for Period | Principal for Period | Payment for Period | Remaining Principal |
| | | | | $15,000.00 |
| 1 | $90.63 | $582.66 | $673.29 | $14,417.34 |
| 2 | $87.10 | $586.19 | $673.29 | $13,831.15 |
| 3 | $83.56 | $589.73 | $673.29 | $13,241.42 |
| 4 | $80.00 | $593.29 | $673.29 | $12,648.13 |
| 5 | $76.42 | $596.87 | $673.29 | $12,051.26 |
| 6 | $72.81 | $600.48 | $673.29 | $11,450.78 |
| 7 | $69.18 | $604.11 | $673.29 | $10,846.67 |
| 8 | $65.53 | $607.76 | $673.29 | $10,238.91 |
| 9 | $61.86 | $611.43 | $673.29 | $9,627.48 |
| 10 | $58.17 | $615.12 | $673.29 | $9,012.36 |
| 11 | $54.45 | $618.84 | $673.29 | $8,393.52 |
| 12 | $50.71 | $622.58 | $673.29 | $7,770.94 |
| 13 | $46.95 | $626.34 | $673.29 | $7,144.60 |
| 14 | $43.17 | $630.12 | $673.29 | $6,514.48 |
| 15 | $39.36 | $633.93 | $673.29 | $5,880.55 |
| 16 | $35.53 | $637.76 | $673.29 | $5,242.79 |
| 17 | $31.68 | $641.61 | $673.29 | $4,601.18 |
| 18 | $27.80 | $645.49 | $673.29 | $3,955.69 |
| 19 | $23.90 | $649.39 | $673.29 | $3,306.30 |
| 20 | $19.98 | $653.31 | $673.29 | $2,652.99 |
| 21 | $16.03 | $657.26 | $673.29 | $1,995.73 |
| 22 | $12.06 | $661.23 | $673.29 | $1,334.50 |
| 23 | $8.06 | $665.23 | $673.29 | $669.27 |
| 24 | $4.04 | $669.27 | $673.31 | |
|