{
  "input": {
    "currency": "USD",
    "principal": 20000,
    "annualRate": 6,
    "months": 60,
    "rateType": "reducing",
    "extraMonthly": 0,
    "lumpSum": 0,
    "lumpSumMonth": 1,
    "originationFee": 0
  },
  "result": {
    "value": 386.66,
    "summary": "Scheduled payment before extra payments; the schedule includes the final partial payment.",
    "metrics": {
      "scheduledPayment": 386.66,
      "totalInterest": 3199.36,
      "totalPaid": 23199.36,
      "fee": 0,
      "payoffMonths": 60,
      "interestSaved": 0,
      "reducingPayment": 386.66,
      "flatPayment": 433.33,
      "flatInterest": 6000,
      "reducingInterest": 3199.36
    },
    "rows": [
      {
        "month": 1,
        "payment": 386.66,
        "interest": 100,
        "principal": 286.66,
        "balance": 19713.34
      },
      {
        "month": 2,
        "payment": 386.66,
        "interest": 98.57,
        "principal": 288.09,
        "balance": 19425.25
      },
      {
        "month": 3,
        "payment": 386.66,
        "interest": 97.13,
        "principal": 289.53,
        "balance": 19135.72
      },
      {
        "month": 4,
        "payment": 386.66,
        "interest": 95.68,
        "principal": 290.98,
        "balance": 18844.75
      },
      {
        "month": 5,
        "payment": 386.66,
        "interest": 94.22,
        "principal": 292.43,
        "balance": 18552.32
      },
      {
        "month": 6,
        "payment": 386.66,
        "interest": 92.76,
        "principal": 293.89,
        "balance": 18258.42
      },
      {
        "month": 7,
        "payment": 386.66,
        "interest": 91.29,
        "principal": 295.36,
        "balance": 17963.06
      },
      {
        "month": 8,
        "payment": 386.66,
        "interest": 89.82,
        "principal": 296.84,
        "balance": 17666.22
      },
      {
        "month": 9,
        "payment": 386.66,
        "interest": 88.33,
        "principal": 298.32,
        "balance": 17367.89
      },
      {
        "month": 10,
        "payment": 386.66,
        "interest": 86.84,
        "principal": 299.82,
        "balance": 17068.07
      },
      {
        "month": 11,
        "payment": 386.66,
        "interest": 85.34,
        "principal": 301.32,
        "balance": 16766.76
      },
      {
        "month": 12,
        "payment": 386.66,
        "interest": 83.83,
        "principal": 302.82,
        "balance": 16463.94
      },
      {
        "month": 13,
        "payment": 386.66,
        "interest": 82.32,
        "principal": 304.34,
        "balance": 16159.6
      },
      {
        "month": 14,
        "payment": 386.66,
        "interest": 80.8,
        "principal": 305.86,
        "balance": 15853.74
      },
      {
        "month": 15,
        "payment": 386.66,
        "interest": 79.27,
        "principal": 307.39,
        "balance": 15546.35
      },
      {
        "month": 16,
        "payment": 386.66,
        "interest": 77.73,
        "principal": 308.92,
        "balance": 15237.43
      },
      {
        "month": 17,
        "payment": 386.66,
        "interest": 76.19,
        "principal": 310.47,
        "balance": 14926.96
      },
      {
        "month": 18,
        "payment": 386.66,
        "interest": 74.63,
        "principal": 312.02,
        "balance": 14614.94
      },
      {
        "month": 19,
        "payment": 386.66,
        "interest": 73.07,
        "principal": 313.58,
        "balance": 14301.36
      },
      {
        "month": 20,
        "payment": 386.66,
        "interest": 71.51,
        "principal": 315.15,
        "balance": 13986.21
      },
      {
        "month": 21,
        "payment": 386.66,
        "interest": 69.93,
        "principal": 316.72,
        "balance": 13669.49
      },
      {
        "month": 22,
        "payment": 386.66,
        "interest": 68.35,
        "principal": 318.31,
        "balance": 13351.18
      },
      {
        "month": 23,
        "payment": 386.66,
        "interest": 66.76,
        "principal": 319.9,
        "balance": 13031.28
      },
      {
        "month": 24,
        "payment": 386.66,
        "interest": 65.16,
        "principal": 321.5,
        "balance": 12709.78
      },
      {
        "month": 25,
        "payment": 386.66,
        "interest": 63.55,
        "principal": 323.11,
        "balance": 12386.67
      },
      {
        "month": 26,
        "payment": 386.66,
        "interest": 61.93,
        "principal": 324.72,
        "balance": 12061.95
      },
      {
        "month": 27,
        "payment": 386.66,
        "interest": 60.31,
        "principal": 326.35,
        "balance": 11735.6
      },
      {
        "month": 28,
        "payment": 386.66,
        "interest": 58.68,
        "principal": 327.98,
        "balance": 11407.62
      },
      {
        "month": 29,
        "payment": 386.66,
        "interest": 57.04,
        "principal": 329.62,
        "balance": 11078
      },
      {
        "month": 30,
        "payment": 386.66,
        "interest": 55.39,
        "principal": 331.27,
        "balance": 10746.74
      },
      {
        "month": 31,
        "payment": 386.66,
        "interest": 53.73,
        "principal": 332.92,
        "balance": 10413.82
      },
      {
        "month": 32,
        "payment": 386.66,
        "interest": 52.07,
        "principal": 334.59,
        "balance": 10079.23
      },
      {
        "month": 33,
        "payment": 386.66,
        "interest": 50.4,
        "principal": 336.26,
        "balance": 9742.97
      },
      {
        "month": 34,
        "payment": 386.66,
        "interest": 48.71,
        "principal": 337.94,
        "balance": 9405.03
      },
      {
        "month": 35,
        "payment": 386.66,
        "interest": 47.03,
        "principal": 339.63,
        "balance": 9065.4
      },
      {
        "month": 36,
        "payment": 386.66,
        "interest": 45.33,
        "principal": 341.33,
        "balance": 8724.07
      },
      {
        "month": 37,
        "payment": 386.66,
        "interest": 43.62,
        "principal": 343.04,
        "balance": 8381.03
      },
      {
        "month": 38,
        "payment": 386.66,
        "interest": 41.91,
        "principal": 344.75,
        "balance": 8036.28
      },
      {
        "month": 39,
        "payment": 386.66,
        "interest": 40.18,
        "principal": 346.47,
        "balance": 7689.81
      },
      {
        "month": 40,
        "payment": 386.66,
        "interest": 38.45,
        "principal": 348.21,
        "balance": 7341.6
      },
      {
        "month": 41,
        "payment": 386.66,
        "interest": 36.71,
        "principal": 349.95,
        "balance": 6991.65
      },
      {
        "month": 42,
        "payment": 386.66,
        "interest": 34.96,
        "principal": 351.7,
        "balance": 6639.95
      },
      {
        "month": 43,
        "payment": 386.66,
        "interest": 33.2,
        "principal": 353.46,
        "balance": 6286.5
      },
      {
        "month": 44,
        "payment": 386.66,
        "interest": 31.43,
        "principal": 355.22,
        "balance": 5931.27
      },
      {
        "month": 45,
        "payment": 386.66,
        "interest": 29.66,
        "principal": 357,
        "balance": 5574.27
      },
      {
        "month": 46,
        "payment": 386.66,
        "interest": 27.87,
        "principal": 358.78,
        "balance": 5215.49
      },
      {
        "month": 47,
        "payment": 386.66,
        "interest": 26.08,
        "principal": 360.58,
        "balance": 4854.91
      },
      {
        "month": 48,
        "payment": 386.66,
        "interest": 24.27,
        "principal": 362.38,
        "balance": 4492.53
      },
      {
        "month": 49,
        "payment": 386.66,
        "interest": 22.46,
        "principal": 364.19,
        "balance": 4128.34
      },
      {
        "month": 50,
        "payment": 386.66,
        "interest": 20.64,
        "principal": 366.01,
        "balance": 3762.32
      },
      {
        "month": 51,
        "payment": 386.66,
        "interest": 18.81,
        "principal": 367.84,
        "balance": 3394.48
      },
      {
        "month": 52,
        "payment": 386.66,
        "interest": 16.97,
        "principal": 369.68,
        "balance": 3024.79
      },
      {
        "month": 53,
        "payment": 386.66,
        "interest": 15.12,
        "principal": 371.53,
        "balance": 2653.26
      },
      {
        "month": 54,
        "payment": 386.66,
        "interest": 13.27,
        "principal": 373.39,
        "balance": 2279.87
      },
      {
        "month": 55,
        "payment": 386.66,
        "interest": 11.4,
        "principal": 375.26,
        "balance": 1904.62
      },
      {
        "month": 56,
        "payment": 386.66,
        "interest": 9.52,
        "principal": 377.13,
        "balance": 1527.48
      },
      {
        "month": 57,
        "payment": 386.66,
        "interest": 7.64,
        "principal": 379.02,
        "balance": 1148.46
      },
      {
        "month": 58,
        "payment": 386.66,
        "interest": 5.74,
        "principal": 380.91,
        "balance": 767.55
      },
      {
        "month": 59,
        "payment": 386.66,
        "interest": 3.84,
        "principal": 382.82,
        "balance": 384.73
      },
      {
        "month": 60,
        "payment": 386.66,
        "interest": 1.92,
        "principal": 384.73,
        "balance": 0
      }
    ],
    "unit": "USD",
    "status": "ok"
  }
}