| Period | Years | Balance | Interest | Principal | Total Payment |
|---|---|---|---|---|---|
| 1 | 0.083 | 1000.00 | 5.83 | 0.00 | 5.83 |
| 2 | 0.167 | 1000.00 | 5.83 | 0.00 | 5.83 |
| 3 | 0.250 | 1000.00 | 5.83 | 0.00 | 5.83 |
| 4 | 0.333 | 1000.00 | 5.83 | 0.00 | 5.83 |
| 5 | 0.417 | 1000.00 | 5.83 | 0.00 | 5.83 |
| 6 | 0.500 | 1000.00 | 5.83 | 0.00 | 5.83 |
| 7 | 0.583 | 1000.00 | 5.83 | 0.00 | 5.83 |
| 8 | 0.667 | 1000.00 | 5.83 | 0.00 | 5.83 |
| 9 | 0.750 | 1000.00 | 5.83 | 0.00 | 5.83 |
| 10 | 0.833 | 1000.00 | 5.83 | 0.00 | 5.83 |
| 11 | 0.917 | 1000.00 | 5.83 | 0.00 | 5.83 |
| 12 | 1.000 | 1000.00 | 5.83 | 0.00 | 5.83 |
| 13 | 1.083 | 1000.00 | 5.83 | 0.00 | 5.83 |