| Month | Principal Paid | Interest Paid | Balance Remaining |
| 2000 | |||
| March | $259.80 | $39.42 | $4,040.20 |
| April | $262.19 | $37.04 | $3,778.01 |
| May | $264.59 | $34.63 | $3,513.42 |
| June | $267.01 | $32.21 | $3,246.41 |
| July | $269.46 | $29.76 | $2,976.94 |
| August | $271.93 | $27.29 | $2,705.01 |
| September | $274.43 | $24.80 | $2,430.59 |
| October | $276.94 | $22.28 | $2,153.64 |
| November | $279.48 | $19.74 | $1,874.16 |
| December | $282.04 | $17.18 | $1,592.12 |
 2001 | |||
| January | $284.63 | $14.59 | $1,307.50 |
| February | $287.24 | $11.99 | $1,020.26 |
| March | $289.87 | $9.35 | $730.39 |
| April | $292.53 | $6.70 | $437.87 |
| May | $295.21 | $4.01 | $142.66 |
| June | $297.91 | $1.31 | $-,155.25 |
| |||
| Totals | Loan: $4,300.00 | Interest: $332.28 | Loan + Interest: $4,632.28 |