Additional info
Payment schedule table
Payment No. | Unpaid part | Value of assets to cover | Interest rate amount | Total monthly payment |
---|---|---|---|---|
0 | 24 000.00 | 2 400.00 | 2 400.00 | |
1 | 21 600.00 | 321.44 | 81.54 | 402.98 |
2 | 21 278.56 | 322.66 | 80.33 | 402.98 |
3 | 20 955.90 | 323.88 | 79.11 | 402.98 |
4 | 20 632.02 | 325.10 | 77.89 | 402.98 |
5 | 20 306.93 | 326.33 | 76.66 | 402.98 |
6 | 19 980.60 | 327.56 | 75.43 | 402.98 |
7 | 19 653.04 | 328.79 | 74.19 | 402.98 |
8 | 19 324.25 | 330.03 | 72.95 | 402.98 |
9 | 18 994.21 | 331.28 | 71.70 | 402.98 |
10 | 18 662.93 | 332.53 | 70.45 | 402.98 |
11 | 18 330.40 | 333.79 | 69.20 | 402.98 |
12 | 17 996.62 | 335.05 | 67.94 | 402.98 |
.................................................................................................... | ||||
49 | 4 719.21 | 385.17 | 17.82 | 402.98 |
50 | 4 334.04 | 386.62 | 16.36 | 402.98 |
51 | 3 947.42 | 388.08 | 14.90 | 402.98 |
52 | 3 559.34 | 389.55 | 13.44 | 402.98 |
53 | 3 169.79 | 391.02 | 11.97 | 402.98 |
54 | 2 778.77 | 392.49 | 10.49 | 402.98 |
55 | 2 386.28 | 393.98 | 9.01 | 402.98 |
56 | 1 992.30 | 395.46 | 7.52 | 402.98 |
57 | 1 596.84 | 396.96 | 6.03 | 402.98 |
58 | 1 199.88 | 398.45 | 4.53 | 402.98 |
59 | 801.43 | 399.96 | 3.03 | 402.98 |
60 | 401.47 | 401.47 | 1.52 | 402.98 |
Total: | 24 000.00 | 2 579.04 | 26 819.04 |