Month | Principal | Interest | Regular Payment | Extra Principal |
| 1/1/2021 | $679.23 | $695.14 | $1,374.37 | $1,500.00 |
| 2/1/2021 | $686.47 | $687.90 | $1,374.37 | $1,500.00 |
| 3/1/2021 | $693.74 | $680.63 | $1,374.37 | $1,500.00 |
| 4/1/2021 | $701.04 | $673.33 | $1,374.37 | $1,500.00 |
| 5/1/2021 | $708.35 | $666.02 | $1,374.37 | $1,500.00 |
| 6/1/2021 | $715.70 | $658.67 | $1,374.37 | $1,500.00 |
| 7/1/2021 | $723.06 | $651.31 | $1,374.37 | |
| 8/1/2021 | $725.47 | $648.90 | $1,374.37 | |
| 9/1/2021 | $727.88 | $646.49 | $1,374.37 | |
| 10/1/2021 | $730.30 | $644.07 | $1,374.37 | |
| 11/1/2021 | $732.73 | $641.64 | $1,374.37 | |
| 12/1/2021 | $735.17 | $639.20 | $1,374.37 |