| 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
