Joan is preparing a loan repayment schedule for her home loan. She is up to month 50. Please help her to complete the loan repayment schedule for month 51. (Round your answer to 2 decimal places. Do not put the $ symbol. Do not use comma separators. E.g. 1234.56) (1 mark per box)

Month	Opening balance of the loan	Interest Paid	Principal Paid	Ending balance of the loan
50	10320.84	51.60	915.04	9405.81