Please explain how they got the numbers in the graph with out using excel because excel was not allowed. Thanks

Problem #2 (20 pts) Suppose you are in the market for a new car worth $ 22,000. You are $2,000 down months with an APR of 10%. offered a deal to make a payment now and to pay the balance in equal end-of-month payments over 60 a. What should be the required monthly payment? : 20,000 N: 60. 24.5A b. Complete the following table as you expect the dealer to calculate the values. End of Month Interest Payment Principal Payment Remaining Balance $130.00 294,5G | 15301, 03 17