| Year | Principal Paid | Interest Paid | Remaining Balance |
|---|---|---|---|
| 1 | $17 867,34 | $5 054,06 | $82 132,66 |
| 2 | $18 875,20 | $4 046,20 | $63 257,47 |
| 3 | $19 939,91 | $2 981,49 | $43 317,56 |
| 4 | $21 064,67 | $1 856,72 | $22 252,89 |
| 5 | $22 252,89 | $668,51 | $0,00 |
Payment per Period
$1 910,12
