month,opening_balance_usd,payment_usd,interest_usd,principal_paid_usd,closing_balance_usd
1,10526.32,349.62,105.26,244.36,10281.95
2,10281.95,349.62,102.82,246.80,10035.15
3,10035.15,349.62,100.35,249.27,9785.88
4,9785.88,349.62,97.86,251.77,9534.11
5,9534.11,349.62,95.34,254.28,9279.83
6,9279.83,349.62,92.80,256.83,9023.00
7,9023.00,349.62,90.23,259.39,8763.61
8,8763.61,349.62,87.64,261.99,8501.62
9,8501.62,349.62,85.02,264.61,8237.01
10,8237.01,349.62,82.37,267.25,7969.76
11,7969.76,349.62,79.70,269.93,7699.83
12,7699.83,349.62,77.00,272.63,7427.20
13,7427.20,349.62,74.27,275.35,7151.85
14,7151.85,349.62,71.52,278.11,6873.75
15,6873.75,349.62,68.74,280.89,6592.86
16,6592.86,349.62,65.93,283.70,6309.16
17,6309.16,349.62,63.09,286.53,6022.63
18,6022.63,349.62,60.23,289.40,5733.23
19,5733.23,349.62,57.33,292.29,5440.94
20,5440.94,349.62,54.41,295.21,5145.73
21,5145.73,349.62,51.46,298.17,4847.56
22,4847.56,349.62,48.48,301.15,4546.41
23,4546.41,349.62,45.46,304.16,4242.25
24,4242.25,349.62,42.42,307.20,3935.05
25,3935.05,349.62,39.35,310.27,3624.77
26,3624.77,349.62,36.25,313.38,3311.40
27,3311.40,349.62,33.11,316.51,2994.89
28,2994.89,349.62,29.95,319.68,2675.21
29,2675.21,349.62,26.75,322.87,2352.34
30,2352.34,349.62,23.52,326.10,2026.24
31,2026.24,349.62,20.26,329.36,1696.88
32,1696.88,349.62,16.97,332.66,1364.22
33,1364.22,349.62,13.64,335.98,1028.24
34,1028.24,349.62,10.28,339.34,688.90
35,688.90,349.62,6.89,342.74,346.16
36,346.16,349.62,3.46,346.16,0.00