7/25/2019 Andros Math 120 Project 1 A

1/2

Month Balance Payment Expenses Interest

0

1 $2,500.00 $200 $75 $37.50

2 $2,412.50 $200 $75 $36.1

3 $2,323.6 $200 $75 $34.!6

4 $2,233.54 $200 $75 $33.50

5 $2,142.05 $200 $75 $32.13

6 $2,04.1! $200 $75 $30.74

7 $1,54.1 $200 $75 $2.32

! $1,!5.24 $200 $75 $27.!

$1,762.13 $200 $75 $26.43

10 $1,663.56 $200 $75 $24.5

11 $1,563.51 $200 $75 $23.45

12 $1,461.6 $200 $75 $21.3

13 $1,35!.! $200 $75 $20.3!

14 $1,254.2! $200 $75 $1!.!115 $1,14!.0 $200 $75 $17.22

16 $1,040.31 $200 $75 $15.60

17 $30.2 $200 $75 $13.6

1! $!1.!! $200 $75 $12.30

1 $707.1! $200 $75 $10.61

20 $52.7 $200 $75 $!.!

21 $476.6! $200 $75 $7.15

22 $35!.!3 $200 $75 $5.3!

23 $23.21 $200 $75 $3.5

24 $117.!0 $200 $75 $1.77

7/25/2019 Andros Math 120 Project 1 A

2/2

"ppl#e to Pr#nc#pal %e& Balance

$2,500

$162.50 $2,412.50

$163.!1 $2,323.6

$165.14 $2,233.54

$166.50 $2,142.05

$167.!7 $2,04.1!

$16.26 $1,54.1

$170.6! $1,!5.24

$172.11 $1,762.13

$173.57 $1,663.56

$175.05 $1,563.51

$176.55 $1,461.6

$17!.07 $1,35!.!

$17.62 $1,254.2!

$1!1.1 $1,14!.0$1!2.7! $1,040.31

$1!4.40 $30.2

$1!6.04 $!1.!!

$1!7.70 $707.1!

$1!.3 $52.7

$11.11 $476.6!

$12.!5 $35!.!3

$14.62 $23.21

$16.41 $117.!0

$1!.23 '$5.43(