Years | Interest | Overpayment | Balance |
---|---|---|---|
1 | 9,906 | 0 | 195,876 |
2 | 9,695 | 0 | 191,541 |
3 | 9,474 | 0 | 186,985 |
4 | 9,240 | 0 | 182,195 |
5 | 8,995 | 0 | 177,160 |
6 | 8,738 | 0 | 171,868 |
7 | 8,467 | 0 | 166,305 |
8 | 8,182 | 0 | 160,457 |
9 | 7,883 | 0 | 154,310 |
10 | 7,569 | 0 | 147,849 |
11 | 7,238 | 0 | 141,057 |
12 | 6,891 | 0 | 133,918 |
13 | 6,525 | 0 | 126,413 |
14 | 6,141 | 0 | 118,524 |
15 | 5,738 | 0 | 110,232 |
16 | 5,314 | 0 | 101,515 |
17 | 4,868 | 0 | 92,353 |
18 | 4,399 | 0 | 82,722 |
19 | 3,906 | 0 | 72,598 |
20 | 3,388 | 0 | 61,956 |
21 | 2,844 | 0 | 50,769 |
22 | 2,271 | 0 | 39,011 |
23 | 1,670 | 0 | 26,650 |
24 | 1,037 | 0 | 13,657 |
25 | 373 | 0 | 0 |
150,754 | 0 |
This source code was provided by Paul Houghton