{ "type": "model", "checked": "2026-09-28", "method": "Monthly annuity, no interim rounding; cash-funded fees; not a market offer", "sameTerm": { "version": "2026-09-28", "input": { "principal": 1000000, "horizon": 36, "oldRate": 5, "newRate": 4, "oldMonths": 120, "newMonths": 120, "oldFixed": 36, "newFixed": 36, "oldExtra": 0, "newExtra": 0, "oldUpfront": 0, "compensation": 0, "transfer": 10000, "assumeRates": false }, "beyondFixation": false, "old": { "installment": 10606.551523907525, "monthly": 10606.551523907525, "paid": 381835.8548606707, "interest": 132268.83627763987, "extras": 0, "upfront": 0, "cash": 381835.8548606707, "balance": 750432.9814169671, "cost": 132268.83627763987, "rows": [ { "month": 0, "balance": 1000000, "paid": 0, "interest": 0, "cash": 0 }, { "month": 1, "balance": 993560.115142759, "paid": 10606.551523907525, "interest": 4166.666666666667, "cash": 10606.551523907525 }, { "month": 2, "balance": 987093.3974319464, "paid": 21213.10304781505, "interest": 8306.500479761497, "cash": 21213.10304781505 }, { "month": 3, "balance": 980599.7350640052, "paid": 31819.654571722574, "interest": 12419.389635727941, "cash": 31819.654571722574 }, { "month": 4, "balance": 974079.015769531, "paid": 42426.2060956301, "interest": 16505.221865161297, "cash": 42426.2060956301 }, { "month": 5, "balance": 967531.1268113299, "paid": 53032.757619537624, "interest": 20563.884430867674, "cash": 53032.757619537624 }, { "month": 6, "balance": 960955.9549824694, "paid": 63639.30914344515, "interest": 24595.26412591488, "cash": 63639.30914344515 }, { "month": 7, "balance": 954353.3866043221, "paid": 74245.86066735268, "interest": 28599.24727167517, "cash": 74245.86066735268 }, { "month": 8, "balance": 947723.3075245993, "paid": 84852.4121912602, "interest": 32575.719715859843, "cash": 84852.4121912602 }, { "month": 9, "balance": 941065.6031153775, "paid": 95458.96371516772, "interest": 36524.56683054567, "cash": 95458.96371516772 }, { "month": 10, "balance": 934380.1582711174, "paid": 106065.51523907523, "interest": 40445.673510193075, "cash": 106065.51523907523 }, { "month": 11, "balance": 927666.8574066728, "paid": 116672.06676298275, "interest": 44338.924169656064, "cash": 116672.06676298275 }, { "month": 12, "balance": 920925.584455293, "paid": 127278.61828689027, "interest": 48204.202742183865, "cash": 127278.61828689027 }, { "month": 13, "balance": 914156.2228666159, "paid": 137885.1698107978, "interest": 52041.39267741425, "cash": 137885.1698107978 }, { "month": 14, "balance": 907358.6556046525, "paid": 148491.7213347053, "interest": 55850.37693935849, "cash": 148491.7213347053 }, { "month": 15, "balance": 900532.7651457643, "paid": 159098.27285861282, "interest": 59631.03800437787, "cash": 159098.27285861282 }, { "month": 16, "balance": 893678.4334766308, "paid": 169704.82438252034, "interest": 63383.25785915189, "cash": 169704.82438252034 }, { "month": 17, "balance": 886795.5420922092, "paid": 180311.37590642786, "interest": 67106.91799863786, "cash": 180311.37590642786 }, { "month": 18, "balance": 879883.9719936858, "paid": 190917.92743033537, "interest": 70801.89942402206, "cash": 190917.92743033537 }, { "month": 19, "balance": 872943.6036864186, "paid": 201524.4789542429, "interest": 74468.08264066243, "cash": 201524.4789542429 }, { "month": 20, "balance": 865974.3171778711, "paid": 212131.0304781504, "interest": 78105.34765602251, "cash": 212131.0304781504 }, { "month": 21, "balance": 858975.991975538, "paid": 222737.58200205793, "interest": 81713.57397759697, "cash": 222737.58200205793 }, { "month": 22, "balance": 851948.5070848617, "paid": 233344.13352596544, "interest": 85292.64061082838, "cash": 233344.13352596544 }, { "month": 23, "balance": 844891.7410071411, "paid": 243950.68504987296, "interest": 88842.42605701531, "cash": 243950.68504987296 }, { "month": 24, "balance": 837805.57173743, "paid": 254557.23657378048, "interest": 92362.80831121173, "cash": 254557.23657378048 }, { "month": 25, "balance": 830689.8767624283, "paid": 265163.788097688, "interest": 95853.66486011769, "cash": 265163.788097688 }, { "month": 26, "balance": 823544.5330583642, "paid": 275770.3396215955, "interest": 99314.87267996113, "cash": 275770.3396215955 }, { "month": 27, "balance": 816369.4170888665, "paid": 286376.89114550303, "interest": 102746.30823437098, "cash": 286376.89114550303 }, { "month": 28, "balance": 809164.4048028291, "paid": 296983.44266941055, "interest": 106147.84747224126, "cash": 296983.44266941055 }, { "month": 29, "balance": 801929.3716322667, "paid": 307589.99419331807, "interest": 109519.36582558638, "cash": 307589.99419331807 }, { "month": 30, "balance": 794664.1924901602, "paid": 318196.5457172256, "interest": 112860.73820738749, "cash": 318196.5457172256 }, { "month": 31, "balance": 787368.741768295, "paid": 328803.0972411331, "interest": 116171.83900942982, "cash": 328803.0972411331 }, { "month": 32, "balance": 780042.8933350886, "paid": 339409.6487650406, "interest": 119452.54210013105, "cash": 339409.6487650406 }, { "month": 33, "balance": 772686.5205334106, "paid": 350016.20028894814, "interest": 122702.72082236058, "cash": 350016.20028894814 }, { "month": 34, "balance": 765299.4961783922, "paid": 360622.75181285565, "interest": 125922.2479912498, "cash": 360622.75181285565 }, { "month": 35, "balance": 757881.6925552279, "paid": 371229.3033367632, "interest": 129110.9958919931, "cash": 371229.3033367632 }, { "month": 36, "balance": 750432.9814169671, "paid": 381835.8548606707, "interest": 132268.83627763987, "cash": 381835.8548606707 } ] }, "next": { "installment": 10124.513816488148, "monthly": 10124.513816488148, "paid": 364482.49739357334, "interest": 105184.61630940309, "extras": 0, "upfront": 10000, "cash": 374482.49739357334, "balance": 740702.1189158318, "cost": 115184.61630940309, "rows": [ { "month": 0, "balance": 1000000, "paid": 0, "interest": 0, "cash": 10000 }, { "month": 1, "balance": 993208.8195168453, "paid": 10124.513816488148, "interest": 3333.3333333333335, "cash": 20124.51381648815 }, { "month": 2, "balance": 986395.0017654133, "paid": 20249.027632976296, "interest": 6644.029398389484, "cash": 30249.027632976296 }, { "month": 3, "balance": 979558.4712881433, "paid": 30373.541449464443, "interest": 9932.012737607529, "cash": 40373.54144946444 }, { "month": 4, "balance": 972699.1523759491, "paid": 40498.05526595259, "interest": 13197.20764190134, "cash": 50498.05526595259 }, { "month": 5, "balance": 965816.9690673808, "paid": 50622.56908244074, "interest": 16439.53814982117, "cash": 60622.56908244074 }, { "month": 6, "balance": 958911.845147784, "paid": 60747.08289892889, "interest": 19658.928046712437, "cash": 70747.0828989289 }, { "month": 7, "balance": 951983.7041484552, "paid": 70871.59671541704, "interest": 22855.30086387172, "cash": 80871.59671541704 }, { "month": 8, "balance": 945032.4693457952, "paid": 80996.11053190519, "interest": 26028.579877699904, "cash": 90996.11053190519 }, { "month": 9, "balance": 938058.0637604598, "paid": 91120.62434839334, "interest": 29178.688108852555, "cash": 101120.62434839334 }, { "month": 10, "balance": 931060.4101565066, "paid": 101245.13816488149, "interest": 32305.54832138742, "cash": 111245.13816488149 }, { "month": 11, "balance": 924039.4310405402, "paid": 111369.65198136964, "interest": 35409.08302190911, "cash": 121369.65198136964 }, { "month": 12, "balance": 916995.0486608539, "paid": 121494.16579785779, "interest": 38489.21445871091, "cash": 131494.1657978578 }, { "month": 13, "balance": 909927.1850065687, "paid": 131618.67961434592, "interest": 41545.86462091375, "cash": 141618.67961434592 }, { "month": 14, "balance": 902835.7618067692, "paid": 141743.19343083407, "interest": 44578.95523760231, "cash": 151743.19343083407 }, { "month": 15, "balance": 895720.7005296369, "paid": 151867.70724732222, "interest": 47588.40777695821, "cash": 161867.70724732222 }, { "month": 16, "balance": 888581.9223815809, "paid": 161992.22106381037, "interest": 50574.14344539033, "cash": 171992.22106381037 }, { "month": 17, "balance": 881419.3483063647, "paid": 172116.73488029852, "interest": 53536.08318666226, "cash": 182116.73488029852 }, { "month": 18, "balance": 874232.8989842312, "paid": 182241.24869678667, "interest": 56474.14768101681, "cash": 192241.24869678667 }, { "month": 19, "balance": 867022.4948310239, "paid": 192365.76251327482, "interest": 59388.25734429758, "cash": 202365.76251327482 }, { "month": 20, "balance": 859788.0559973059, "paid": 202490.27632976297, "interest": 62278.332327067656, "cash": 212490.27632976297 }, { "month": 21, "balance": 852529.5023674755, "paid": 212614.79014625112, "interest": 65144.29251372534, "cash": 222614.79014625112 }, { "month": 22, "balance": 845246.753558879, "paid": 222739.30396273927, "interest": 67986.05752161692, "cash": 232739.30396273927 }, { "month": 23, "balance": 837939.7289209205, "paid": 232863.81777922742, "interest": 70803.54670014651, "cash": 242863.81777922742 }, { "month": 24, "balance": 830608.3475341689, "paid": 242988.33159571557, "interest": 73596.67912988292, "cash": 252988.33159571557 }, { "month": 25, "balance": 823252.5282094614, "paid": 253112.84541220372, "interest": 76365.37362166349, "cash": 263112.8454122037 }, { "month": 26, "balance": 815872.1894870048, "paid": 263237.35922869184, "interest": 79109.54871569503, "cash": 273237.35922869184 }, { "month": 27, "balance": 808467.2496354734, "paid": 273361.87304518, "interest": 81829.12268065171, "cash": 283361.87304518 }, { "month": 28, "balance": 801037.6266511035, "paid": 283486.38686166814, "interest": 84524.01351276995, "cash": 293486.38686166814 }, { "month": 29, "balance": 793583.2382567858, "paid": 293610.9006781563, "interest": 87194.13893494029, "cash": 303610.9006781563 }, { "month": 30, "balance": 786104.0019011536, "paid": 303735.41449464444, "interest": 89839.41639579624, "cash": 313735.41449464444 }, { "month": 31, "balance": 778599.8347576694, "paid": 313859.9283111326, "interest": 92459.7630688001, "cash": 323859.9283111326 }, { "month": 32, "balance": 771070.6537237068, "paid": 323984.44212762074, "interest": 95055.09585132566, "cash": 333984.44212762074 }, { "month": 33, "balance": 763516.3754196311, "paid": 334108.9559441089, "interest": 97625.33136373802, "cash": 344108.9559441089 }, { "month": 34, "balance": 755936.9161878751, "paid": 344233.46976059704, "interest": 100170.38594847012, "cash": 354233.46976059704 }, { "month": 35, "balance": 748332.1920920132, "paid": 354357.9835770852, "interest": 102690.17566909638, "cash": 364357.9835770852 }, { "month": 36, "balance": 740702.1189158318, "paid": 364482.49739357334, "interest": 105184.61630940309, "cash": 374482.49739357334 } ] }, "benefit": 17084.21996823678, "monthlyRelief": 482.0377074193766, "cashRelief": 7353.357467097347, "balanceDifference": 9730.862501135329 }, "extended": { "version": "2026-09-28", "input": { "principal": 1000000, "horizon": 36, "oldRate": 5, "newRate": 5, "oldMonths": 120, "newMonths": 240, "oldFixed": 36, "newFixed": 36, "oldExtra": 0, "newExtra": 0, "oldUpfront": 0, "compensation": 0, "transfer": 10000, "assumeRates": false }, "beyondFixation": false, "old": { "installment": 10606.551523907525, "monthly": 10606.551523907525, "paid": 381835.8548606707, "interest": 132268.83627763987, "extras": 0, "upfront": 0, "cash": 381835.8548606707, "balance": 750432.9814169671, "cost": 132268.83627763987, "rows": [ { "month": 0, "balance": 1000000, "paid": 0, "interest": 0, "cash": 0 }, { "month": 1, "balance": 993560.115142759, "paid": 10606.551523907525, "interest": 4166.666666666667, "cash": 10606.551523907525 }, { "month": 2, "balance": 987093.3974319464, "paid": 21213.10304781505, "interest": 8306.500479761497, "cash": 21213.10304781505 }, { "month": 3, "balance": 980599.7350640052, "paid": 31819.654571722574, "interest": 12419.389635727941, "cash": 31819.654571722574 }, { "month": 4, "balance": 974079.015769531, "paid": 42426.2060956301, "interest": 16505.221865161297, "cash": 42426.2060956301 }, { "month": 5, "balance": 967531.1268113299, "paid": 53032.757619537624, "interest": 20563.884430867674, "cash": 53032.757619537624 }, { "month": 6, "balance": 960955.9549824694, "paid": 63639.30914344515, "interest": 24595.26412591488, "cash": 63639.30914344515 }, { "month": 7, "balance": 954353.3866043221, "paid": 74245.86066735268, "interest": 28599.24727167517, "cash": 74245.86066735268 }, { "month": 8, "balance": 947723.3075245993, "paid": 84852.4121912602, "interest": 32575.719715859843, "cash": 84852.4121912602 }, { "month": 9, "balance": 941065.6031153775, "paid": 95458.96371516772, "interest": 36524.56683054567, "cash": 95458.96371516772 }, { "month": 10, "balance": 934380.1582711174, "paid": 106065.51523907523, "interest": 40445.673510193075, "cash": 106065.51523907523 }, { "month": 11, "balance": 927666.8574066728, "paid": 116672.06676298275, "interest": 44338.924169656064, "cash": 116672.06676298275 }, { "month": 12, "balance": 920925.584455293, "paid": 127278.61828689027, "interest": 48204.202742183865, "cash": 127278.61828689027 }, { "month": 13, "balance": 914156.2228666159, "paid": 137885.1698107978, "interest": 52041.39267741425, "cash": 137885.1698107978 }, { "month": 14, "balance": 907358.6556046525, "paid": 148491.7213347053, "interest": 55850.37693935849, "cash": 148491.7213347053 }, { "month": 15, "balance": 900532.7651457643, "paid": 159098.27285861282, "interest": 59631.03800437787, "cash": 159098.27285861282 }, { "month": 16, "balance": 893678.4334766308, "paid": 169704.82438252034, "interest": 63383.25785915189, "cash": 169704.82438252034 }, { "month": 17, "balance": 886795.5420922092, "paid": 180311.37590642786, "interest": 67106.91799863786, "cash": 180311.37590642786 }, { "month": 18, "balance": 879883.9719936858, "paid": 190917.92743033537, "interest": 70801.89942402206, "cash": 190917.92743033537 }, { "month": 19, "balance": 872943.6036864186, "paid": 201524.4789542429, "interest": 74468.08264066243, "cash": 201524.4789542429 }, { "month": 20, "balance": 865974.3171778711, "paid": 212131.0304781504, "interest": 78105.34765602251, "cash": 212131.0304781504 }, { "month": 21, "balance": 858975.991975538, "paid": 222737.58200205793, "interest": 81713.57397759697, "cash": 222737.58200205793 }, { "month": 22, "balance": 851948.5070848617, "paid": 233344.13352596544, "interest": 85292.64061082838, "cash": 233344.13352596544 }, { "month": 23, "balance": 844891.7410071411, "paid": 243950.68504987296, "interest": 88842.42605701531, "cash": 243950.68504987296 }, { "month": 24, "balance": 837805.57173743, "paid": 254557.23657378048, "interest": 92362.80831121173, "cash": 254557.23657378048 }, { "month": 25, "balance": 830689.8767624283, "paid": 265163.788097688, "interest": 95853.66486011769, "cash": 265163.788097688 }, { "month": 26, "balance": 823544.5330583642, "paid": 275770.3396215955, "interest": 99314.87267996113, "cash": 275770.3396215955 }, { "month": 27, "balance": 816369.4170888665, "paid": 286376.89114550303, "interest": 102746.30823437098, "cash": 286376.89114550303 }, { "month": 28, "balance": 809164.4048028291, "paid": 296983.44266941055, "interest": 106147.84747224126, "cash": 296983.44266941055 }, { "month": 29, "balance": 801929.3716322667, "paid": 307589.99419331807, "interest": 109519.36582558638, "cash": 307589.99419331807 }, { "month": 30, "balance": 794664.1924901602, "paid": 318196.5457172256, "interest": 112860.73820738749, "cash": 318196.5457172256 }, { "month": 31, "balance": 787368.741768295, "paid": 328803.0972411331, "interest": 116171.83900942982, "cash": 328803.0972411331 }, { "month": 32, "balance": 780042.8933350886, "paid": 339409.6487650406, "interest": 119452.54210013105, "cash": 339409.6487650406 }, { "month": 33, "balance": 772686.5205334106, "paid": 350016.20028894814, "interest": 122702.72082236058, "cash": 350016.20028894814 }, { "month": 34, "balance": 765299.4961783922, "paid": 360622.75181285565, "interest": 125922.2479912498, "cash": 360622.75181285565 }, { "month": 35, "balance": 757881.6925552279, "paid": 371229.3033367632, "interest": 129110.9958919931, "cash": 371229.3033367632 }, { "month": 36, "balance": 750432.9814169671, "paid": 381835.8548606707, "interest": 132268.83627763987, "cash": 381835.8548606707 } ] }, "next": { "installment": 6599.557392166574, "monthly": 6599.557392166574, "paid": 237584.06611799676, "interest": 143301.4355491237, "extras": 0, "upfront": 10000, "cash": 247584.06611799676, "balance": 905717.3694311269, "cost": 153301.4355491237, "rows": [ { "month": 0, "balance": 1000000, "paid": 0, "interest": 0, "cash": 10000 }, { "month": 1, "balance": 997567.1092745, "paid": 6599.557392166574, "interest": 4166.666666666667, "cash": 16599.557392166575 }, { "month": 2, "balance": 995124.0815043106, "paid": 13199.114784333147, "interest": 8323.19628864375, "cash": 23199.11478433315 }, { "month": 3, "balance": 992670.8744517453, "paid": 19798.67217649972, "interest": 12469.546628245043, "cash": 29798.67217649972 }, { "month": 4, "balance": 990207.4457031277, "paid": 26398.229568666295, "interest": 16605.67527179398, "cash": 36398.2295686663 }, { "month": 5, "balance": 987733.7526680575, "paid": 32997.78696083287, "interest": 20731.539628890347, "cash": 42997.78696083287 }, { "month": 6, "balance": 985249.7525786745, "paid": 39597.34435299944, "interest": 24847.09693167392, "cash": 49597.34435299944 }, { "month": 7, "balance": 982755.402488919, "paid": 46196.90174516601, "interest": 28952.304234085066, "cash": 56196.90174516601 }, { "month": 8, "balance": 980250.6592737896, "paid": 52796.45913733258, "interest": 33047.118411122225, "cash": 62796.45913733258 }, { "month": 9, "balance": 977735.4796285972, "paid": 59396.01652949915, "interest": 37131.49615809635, "cash": 69396.01652949915 }, { "month": 10, "balance": 975209.8200682164, "paid": 65995.57392166572, "interest": 41205.39398988217, "cash": 75995.57392166572 }, { "month": 11, "balance": 972673.6369263341, "paid": 72595.1313138323, "interest": 45268.768240166406, "cash": 82595.1313138323 }, { "month": 12, "balance": 970126.8863546939, "paid": 79194.68870599888, "interest": 49321.5750606928, "cash": 89194.68870599888 }, { "month": 13, "balance": 967569.5243223385, "paid": 85794.24609816546, "interest": 53363.77042050402, "cash": 95794.24609816546 }, { "month": 14, "balance": 965001.5066148484, "paid": 92393.80349033204, "interest": 57395.31010518043, "cash": 102393.80349033204 }, { "month": 15, "balance": 962422.7888335771, "paid": 98993.36088249861, "interest": 61416.14971607563, "cash": 108993.36088249861 }, { "month": 16, "balance": 959833.3263948837, "paid": 105592.9182746652, "interest": 65426.24466954887, "cash": 115592.9182746652 }, { "month": 17, "balance": 957233.0745293625, "paid": 112192.47566683177, "interest": 69425.55019619422, "cash": 122192.47566683177 }, { "month": 18, "balance": 954621.9882810683, "paid": 118792.03305899835, "interest": 73414.02134006657, "cash": 128792.03305899835 }, { "month": 19, "balance": 952000.0225067395, "paid": 125391.59045116493, "interest": 77391.61295790435, "cash": 135391.59045116493 }, { "month": 20, "balance": 949367.1318750177, "paid": 131991.1478433315, "interest": 81358.27971834909, "cash": 141991.1478433315 }, { "month": 21, "balance": 946723.2708656637, "paid": 138590.70523549808, "interest": 85313.97610116166, "cash": 148590.70523549808 }, { "month": 22, "balance": 944068.3937687706, "paid": 145190.26262766466, "interest": 89258.65639643527, "cash": 155190.26262766466 }, { "month": 23, "balance": 941402.4546839739, "paid": 151789.82001983124, "interest": 93192.27470380515, "cash": 161789.82001983124 }, { "month": 24, "balance": 938725.4075196573, "paid": 158389.37741199782, "interest": 97114.78493165504, "cash": 168389.37741199782 }, { "month": 25, "balance": 936037.2059921559, "paid": 164988.9348041644, "interest": 101026.14079632028, "cash": 174988.9348041644 }, { "month": 26, "balance": 933337.8036249566, "paid": 171588.49219633098, "interest": 104926.2958212876, "cash": 181588.49219633098 }, { "month": 27, "balance": 930627.153747894, "paid": 178188.04958849755, "interest": 108815.20333639158, "cash": 188188.04958849755 }, { "month": 28, "balance": 927905.2094963436, "paid": 184787.60698066413, "interest": 112692.81647700781, "cash": 194787.60698066413 }, { "month": 29, "balance": 925171.9238104118, "paid": 191387.1643728307, "interest": 116559.08818324258, "cash": 201387.1643728307 }, { "month": 30, "balance": 922427.249434122, "paid": 197986.7217649973, "interest": 120413.97119911929, "cash": 207986.7217649973 }, { "month": 31, "balance": 919671.1389145976, "paid": 204586.27915716387, "interest": 124257.41807176147, "cash": 214586.27915716387 }, { "month": 32, "balance": 916903.5446012418, "paid": 211185.83654933044, "interest": 128089.38115057228, "cash": 221185.83654933044 }, { "month": 33, "balance": 914124.4186449137, "paid": 217785.39394149702, "interest": 131909.8125864108, "cash": 227785.39394149702 }, { "month": 34, "balance": 911333.7129971009, "paid": 224384.9513336636, "interest": 135718.6643307646, "cash": 234384.9513336636 }, { "month": 35, "balance": 908531.3794090889, "paid": 230984.50872583018, "interest": 139515.88813491917, "cash": 240984.50872583018 }, { "month": 36, "balance": 905717.3694311269, "paid": 237584.06611799676, "interest": 143301.4355491237, "cash": 247584.06611799676 } ] }, "benefit": -21032.599271483836, "monthlyRelief": 4006.994131740951, "cashRelief": 134251.78874267393, "balanceDifference": -155284.38801415975 } }