| 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
