import java.util.Scanner;
class hw {

    public static void main(String[] strings) {


        Scanner cs = new Scanner(System.in);

        System.out.print("\nLoan Amount: ");
        double loanAmount = cs.nextDouble();

        System.out.print("Number of Years: ");
        int years = cs.nextInt();

        System.out.print("Annual Interest Rate: ");
        double annualRate = cs.nextDouble();

        double monthlyRate = annualRate / 1200;
        double monthlyPayment = loanAmount * monthlyRate / (1 - 1 / Math.pow(1 + monthlyRate, years * 12));

        System.out.printf("\nMonthly Payment: %.2f\n", monthlyPayment);
        System.out.printf("Total Payment: %.2f\n\n", (monthlyPayment * 12) * years);

        double balance = loanAmount, principal, interest;

        System.out.println("Payment#\tInterest\tPrincipal\tBalance");
        for (int i = 1; i <= years * 12; i++) {
            interest = monthlyRate * balance;
            principal = monthlyPayment - interest;
            balance = balance - principal;
            System.out.printf("%-13d%-13.2f%-13.2f%.2f\n", i, interest, principal, balance);
        }
    }
}