{
  "input": {
    "currency": "USD",
    "homePrice": 400000,
    "downPayment": 80000,
    "annualRate": 5,
    "months": 300,
    "afterTaxMonthlyIncome": 7000,
    "monthlyLivingCosts": 2500,
    "monthlySavings": 500,
    "annualPropertyTax": 2400,
    "annualInsurance": 1200,
    "maintenancePercent": 1,
    "monthlyServiceCharges": 150,
    "cashSavings": 120000,
    "closingCosts": 10000,
    "reserveMonths": 6,
    "jobLossMonths": 3,
    "maxLoanToValuePercent": 80,
    "stressRateIncrease": 2
  },
  "result": {
    "value": 2654.02,
    "summary": "Monthly housing costs include the loan and the ownership costs entered. Affordability is a cash-flow scenario.",
    "metrics": {
      "mortgagePayment": 1870.69,
      "ownershipCosts": 783.33,
      "housingBudget": 4000,
      "monthlySurplus": 1345.98,
      "affordableLoan": 550243.15,
      "affordablePriceAtEnteredCosts": 400000,
      "loanToValuePercent": 80,
      "meetsLoanToValue": true,
      "minimumDeposit": 80000,
      "cashAfterPurchase": 30000,
      "reserveRequired": 30924.13,
      "reserveShortfall": 924.13,
      "jobLossCashRemaining": 14537.94,
      "stressMortgagePayment": 2261.69,
      "stressMonthlySurplus": 954.97,
      "totalInterest": 241206.44
    },
    "rows": [
      {
        "month": 1,
        "payment": 1870.69,
        "interest": 1333.33,
        "principal": 537.35,
        "balance": 319462.65
      },
      {
        "month": 2,
        "payment": 1870.69,
        "interest": 1331.09,
        "principal": 539.59,
        "balance": 318923.05
      },
      {
        "month": 3,
        "payment": 1870.69,
        "interest": 1328.85,
        "principal": 541.84,
        "balance": 318381.21
      },
      {
        "month": 4,
        "payment": 1870.69,
        "interest": 1326.59,
        "principal": 544.1,
        "balance": 317837.11
      },
      {
        "month": 5,
        "payment": 1870.69,
        "interest": 1324.32,
        "principal": 546.37,
        "balance": 317290.74
      },
      {
        "month": 6,
        "payment": 1870.69,
        "interest": 1322.04,
        "principal": 548.64,
        "balance": 316742.1
      },
      {
        "month": 7,
        "payment": 1870.69,
        "interest": 1319.76,
        "principal": 550.93,
        "balance": 316191.17
      },
      {
        "month": 8,
        "payment": 1870.69,
        "interest": 1317.46,
        "principal": 553.22,
        "balance": 315637.95
      },
      {
        "month": 9,
        "payment": 1870.69,
        "interest": 1315.16,
        "principal": 555.53,
        "balance": 315082.42
      },
      {
        "month": 10,
        "payment": 1870.69,
        "interest": 1312.84,
        "principal": 557.84,
        "balance": 314524.57
      },
      {
        "month": 11,
        "payment": 1870.69,
        "interest": 1310.52,
        "principal": 560.17,
        "balance": 313964.4
      },
      {
        "month": 12,
        "payment": 1870.69,
        "interest": 1308.19,
        "principal": 562.5,
        "balance": 313401.9
      },
      {
        "month": 13,
        "payment": 1870.69,
        "interest": 1305.84,
        "principal": 564.85,
        "balance": 312837.05
      },
      {
        "month": 14,
        "payment": 1870.69,
        "interest": 1303.49,
        "principal": 567.2,
        "balance": 312269.85
      },
      {
        "month": 15,
        "payment": 1870.69,
        "interest": 1301.12,
        "principal": 569.56,
        "balance": 311700.29
      },
      {
        "month": 16,
        "payment": 1870.69,
        "interest": 1298.75,
        "principal": 571.94,
        "balance": 311128.35
      },
      {
        "month": 17,
        "payment": 1870.69,
        "interest": 1296.37,
        "principal": 574.32,
        "balance": 310554.03
      },
      {
        "month": 18,
        "payment": 1870.69,
        "interest": 1293.98,
        "principal": 576.71,
        "balance": 309977.32
      },
      {
        "month": 19,
        "payment": 1870.69,
        "interest": 1291.57,
        "principal": 579.12,
        "balance": 309398.2
      },
      {
        "month": 20,
        "payment": 1870.69,
        "interest": 1289.16,
        "principal": 581.53,
        "balance": 308816.67
      },
      {
        "month": 21,
        "payment": 1870.69,
        "interest": 1286.74,
        "principal": 583.95,
        "balance": 308232.72
      },
      {
        "month": 22,
        "payment": 1870.69,
        "interest": 1284.3,
        "principal": 586.39,
        "balance": 307646.33
      },
      {
        "month": 23,
        "payment": 1870.69,
        "interest": 1281.86,
        "principal": 588.83,
        "balance": 307057.51
      },
      {
        "month": 24,
        "payment": 1870.69,
        "interest": 1279.41,
        "principal": 591.28,
        "balance": 306466.22
      },
      {
        "month": 25,
        "payment": 1870.69,
        "interest": 1276.94,
        "principal": 593.75,
        "balance": 305872.48
      },
      {
        "month": 26,
        "payment": 1870.69,
        "interest": 1274.47,
        "principal": 596.22,
        "balance": 305276.26
      },
      {
        "month": 27,
        "payment": 1870.69,
        "interest": 1271.98,
        "principal": 598.7,
        "balance": 304677.56
      },
      {
        "month": 28,
        "payment": 1870.69,
        "interest": 1269.49,
        "principal": 601.2,
        "balance": 304076.36
      },
      {
        "month": 29,
        "payment": 1870.69,
        "interest": 1266.98,
        "principal": 603.7,
        "balance": 303472.65
      },
      {
        "month": 30,
        "payment": 1870.69,
        "interest": 1264.47,
        "principal": 606.22,
        "balance": 302866.44
      },
      {
        "month": 31,
        "payment": 1870.69,
        "interest": 1261.94,
        "principal": 608.74,
        "balance": 302257.69
      },
      {
        "month": 32,
        "payment": 1870.69,
        "interest": 1259.41,
        "principal": 611.28,
        "balance": 301646.41
      },
      {
        "month": 33,
        "payment": 1870.69,
        "interest": 1256.86,
        "principal": 613.83,
        "balance": 301032.58
      },
      {
        "month": 34,
        "payment": 1870.69,
        "interest": 1254.3,
        "principal": 616.39,
        "balance": 300416.2
      },
      {
        "month": 35,
        "payment": 1870.69,
        "interest": 1251.73,
        "principal": 618.95,
        "balance": 299797.24
      },
      {
        "month": 36,
        "payment": 1870.69,
        "interest": 1249.16,
        "principal": 621.53,
        "balance": 299175.71
      },
      {
        "month": 37,
        "payment": 1870.69,
        "interest": 1246.57,
        "principal": 624.12,
        "balance": 298551.59
      },
      {
        "month": 38,
        "payment": 1870.69,
        "interest": 1243.96,
        "principal": 626.72,
        "balance": 297924.86
      },
      {
        "month": 39,
        "payment": 1870.69,
        "interest": 1241.35,
        "principal": 629.33,
        "balance": 297295.53
      },
      {
        "month": 40,
        "payment": 1870.69,
        "interest": 1238.73,
        "principal": 631.96,
        "balance": 296663.57
      },
      {
        "month": 41,
        "payment": 1870.69,
        "interest": 1236.1,
        "principal": 634.59,
        "balance": 296028.98
      },
      {
        "month": 42,
        "payment": 1870.69,
        "interest": 1233.45,
        "principal": 637.23,
        "balance": 295391.75
      },
      {
        "month": 43,
        "payment": 1870.69,
        "interest": 1230.8,
        "principal": 639.89,
        "balance": 294751.86
      },
      {
        "month": 44,
        "payment": 1870.69,
        "interest": 1228.13,
        "principal": 642.56,
        "balance": 294109.3
      },
      {
        "month": 45,
        "payment": 1870.69,
        "interest": 1225.46,
        "principal": 645.23,
        "balance": 293464.07
      },
      {
        "month": 46,
        "payment": 1870.69,
        "interest": 1222.77,
        "principal": 647.92,
        "balance": 292816.15
      },
      {
        "month": 47,
        "payment": 1870.69,
        "interest": 1220.07,
        "principal": 650.62,
        "balance": 292165.53
      },
      {
        "month": 48,
        "payment": 1870.69,
        "interest": 1217.36,
        "principal": 653.33,
        "balance": 291512.2
      },
      {
        "month": 49,
        "payment": 1870.69,
        "interest": 1214.63,
        "principal": 656.05,
        "balance": 290856.14
      },
      {
        "month": 50,
        "payment": 1870.69,
        "interest": 1211.9,
        "principal": 658.79,
        "balance": 290197.36
      },
      {
        "month": 51,
        "payment": 1870.69,
        "interest": 1209.16,
        "principal": 661.53,
        "balance": 289535.82
      },
      {
        "month": 52,
        "payment": 1870.69,
        "interest": 1206.4,
        "principal": 664.29,
        "balance": 288871.53
      },
      {
        "month": 53,
        "payment": 1870.69,
        "interest": 1203.63,
        "principal": 667.06,
        "balance": 288204.48
      },
      {
        "month": 54,
        "payment": 1870.69,
        "interest": 1200.85,
        "principal": 669.84,
        "balance": 287534.64
      },
      {
        "month": 55,
        "payment": 1870.69,
        "interest": 1198.06,
        "principal": 672.63,
        "balance": 286862.01
      },
      {
        "month": 56,
        "payment": 1870.69,
        "interest": 1195.26,
        "principal": 675.43,
        "balance": 286186.58
      },
      {
        "month": 57,
        "payment": 1870.69,
        "interest": 1192.44,
        "principal": 678.24,
        "balance": 285508.34
      },
      {
        "month": 58,
        "payment": 1870.69,
        "interest": 1189.62,
        "principal": 681.07,
        "balance": 284827.27
      },
      {
        "month": 59,
        "payment": 1870.69,
        "interest": 1186.78,
        "principal": 683.91,
        "balance": 284143.36
      },
      {
        "month": 60,
        "payment": 1870.69,
        "interest": 1183.93,
        "principal": 686.76,
        "balance": 283456.6
      },
      {
        "month": 61,
        "payment": 1870.69,
        "interest": 1181.07,
        "principal": 689.62,
        "balance": 282766.99
      },
      {
        "month": 62,
        "payment": 1870.69,
        "interest": 1178.2,
        "principal": 692.49,
        "balance": 282074.49
      },
      {
        "month": 63,
        "payment": 1870.69,
        "interest": 1175.31,
        "principal": 695.38,
        "balance": 281379.12
      },
      {
        "month": 64,
        "payment": 1870.69,
        "interest": 1172.41,
        "principal": 698.28,
        "balance": 280680.84
      },
      {
        "month": 65,
        "payment": 1870.69,
        "interest": 1169.5,
        "principal": 701.18,
        "balance": 279979.66
      },
      {
        "month": 66,
        "payment": 1870.69,
        "interest": 1166.58,
        "principal": 704.11,
        "balance": 279275.55
      },
      {
        "month": 67,
        "payment": 1870.69,
        "interest": 1163.65,
        "principal": 707.04,
        "balance": 278568.51
      },
      {
        "month": 68,
        "payment": 1870.69,
        "interest": 1160.7,
        "principal": 709.99,
        "balance": 277858.52
      },
      {
        "month": 69,
        "payment": 1870.69,
        "interest": 1157.74,
        "principal": 712.94,
        "balance": 277145.58
      },
      {
        "month": 70,
        "payment": 1870.69,
        "interest": 1154.77,
        "principal": 715.91,
        "balance": 276429.66
      },
      {
        "month": 71,
        "payment": 1870.69,
        "interest": 1151.79,
        "principal": 718.9,
        "balance": 275710.77
      },
      {
        "month": 72,
        "payment": 1870.69,
        "interest": 1148.79,
        "principal": 721.89,
        "balance": 274988.87
      },
      {
        "month": 73,
        "payment": 1870.69,
        "interest": 1145.79,
        "principal": 724.9,
        "balance": 274263.97
      },
      {
        "month": 74,
        "payment": 1870.69,
        "interest": 1142.77,
        "principal": 727.92,
        "balance": 273536.05
      },
      {
        "month": 75,
        "payment": 1870.69,
        "interest": 1139.73,
        "principal": 730.95,
        "balance": 272805.1
      },
      {
        "month": 76,
        "payment": 1870.69,
        "interest": 1136.69,
        "principal": 734,
        "balance": 272071.1
      },
      {
        "month": 77,
        "payment": 1870.69,
        "interest": 1133.63,
        "principal": 737.06,
        "balance": 271334.04
      },
      {
        "month": 78,
        "payment": 1870.69,
        "interest": 1130.56,
        "principal": 740.13,
        "balance": 270593.91
      },
      {
        "month": 79,
        "payment": 1870.69,
        "interest": 1127.47,
        "principal": 743.21,
        "balance": 269850.69
      },
      {
        "month": 80,
        "payment": 1870.69,
        "interest": 1124.38,
        "principal": 746.31,
        "balance": 269104.38
      },
      {
        "month": 81,
        "payment": 1870.69,
        "interest": 1121.27,
        "principal": 749.42,
        "balance": 268354.96
      },
      {
        "month": 82,
        "payment": 1870.69,
        "interest": 1118.15,
        "principal": 752.54,
        "balance": 267602.42
      },
      {
        "month": 83,
        "payment": 1870.69,
        "interest": 1115.01,
        "principal": 755.68,
        "balance": 266846.74
      },
      {
        "month": 84,
        "payment": 1870.69,
        "interest": 1111.86,
        "principal": 758.83,
        "balance": 266087.92
      },
      {
        "month": 85,
        "payment": 1870.69,
        "interest": 1108.7,
        "principal": 761.99,
        "balance": 265325.93
      },
      {
        "month": 86,
        "payment": 1870.69,
        "interest": 1105.52,
        "principal": 765.16,
        "balance": 264560.77
      },
      {
        "month": 87,
        "payment": 1870.69,
        "interest": 1102.34,
        "principal": 768.35,
        "balance": 263792.41
      },
      {
        "month": 88,
        "payment": 1870.69,
        "interest": 1099.14,
        "principal": 771.55,
        "balance": 263020.86
      },
      {
        "month": 89,
        "payment": 1870.69,
        "interest": 1095.92,
        "principal": 774.77,
        "balance": 262246.09
      },
      {
        "month": 90,
        "payment": 1870.69,
        "interest": 1092.69,
        "principal": 778,
        "balance": 261468.1
      },
      {
        "month": 91,
        "payment": 1870.69,
        "interest": 1089.45,
        "principal": 781.24,
        "balance": 260686.86
      },
      {
        "month": 92,
        "payment": 1870.69,
        "interest": 1086.2,
        "principal": 784.49,
        "balance": 259902.37
      },
      {
        "month": 93,
        "payment": 1870.69,
        "interest": 1082.93,
        "principal": 787.76,
        "balance": 259114.6
      },
      {
        "month": 94,
        "payment": 1870.69,
        "interest": 1079.64,
        "principal": 791.04,
        "balance": 258323.56
      },
      {
        "month": 95,
        "payment": 1870.69,
        "interest": 1076.35,
        "principal": 794.34,
        "balance": 257529.22
      },
      {
        "month": 96,
        "payment": 1870.69,
        "interest": 1073.04,
        "principal": 797.65,
        "balance": 256731.57
      },
      {
        "month": 97,
        "payment": 1870.69,
        "interest": 1069.71,
        "principal": 800.97,
        "balance": 255930.6
      },
      {
        "month": 98,
        "payment": 1870.69,
        "interest": 1066.38,
        "principal": 804.31,
        "balance": 255126.29
      },
      {
        "month": 99,
        "payment": 1870.69,
        "interest": 1063.03,
        "principal": 807.66,
        "balance": 254318.62
      },
      {
        "month": 100,
        "payment": 1870.69,
        "interest": 1059.66,
        "principal": 811.03,
        "balance": 253507.6
      },
      {
        "month": 101,
        "payment": 1870.69,
        "interest": 1056.28,
        "principal": 814.41,
        "balance": 252693.19
      },
      {
        "month": 102,
        "payment": 1870.69,
        "interest": 1052.89,
        "principal": 817.8,
        "balance": 251875.39
      },
      {
        "month": 103,
        "payment": 1870.69,
        "interest": 1049.48,
        "principal": 821.21,
        "balance": 251054.18
      },
      {
        "month": 104,
        "payment": 1870.69,
        "interest": 1046.06,
        "principal": 824.63,
        "balance": 250229.55
      },
      {
        "month": 105,
        "payment": 1870.69,
        "interest": 1042.62,
        "principal": 828.06,
        "balance": 249401.49
      },
      {
        "month": 106,
        "payment": 1870.69,
        "interest": 1039.17,
        "principal": 831.52,
        "balance": 248569.97
      },
      {
        "month": 107,
        "payment": 1870.69,
        "interest": 1035.71,
        "principal": 834.98,
        "balance": 247734.99
      },
      {
        "month": 108,
        "payment": 1870.69,
        "interest": 1032.23,
        "principal": 838.46,
        "balance": 246896.54
      },
      {
        "month": 109,
        "payment": 1870.69,
        "interest": 1028.74,
        "principal": 841.95,
        "balance": 246054.58
      },
      {
        "month": 110,
        "payment": 1870.69,
        "interest": 1025.23,
        "principal": 845.46,
        "balance": 245209.12
      },
      {
        "month": 111,
        "payment": 1870.69,
        "interest": 1021.7,
        "principal": 848.98,
        "balance": 244360.14
      },
      {
        "month": 112,
        "payment": 1870.69,
        "interest": 1018.17,
        "principal": 852.52,
        "balance": 243507.62
      },
      {
        "month": 113,
        "payment": 1870.69,
        "interest": 1014.62,
        "principal": 856.07,
        "balance": 242651.55
      },
      {
        "month": 114,
        "payment": 1870.69,
        "interest": 1011.05,
        "principal": 859.64,
        "balance": 241791.91
      },
      {
        "month": 115,
        "payment": 1870.69,
        "interest": 1007.47,
        "principal": 863.22,
        "balance": 240928.68
      },
      {
        "month": 116,
        "payment": 1870.69,
        "interest": 1003.87,
        "principal": 866.82,
        "balance": 240061.86
      },
      {
        "month": 117,
        "payment": 1870.69,
        "interest": 1000.26,
        "principal": 870.43,
        "balance": 239191.43
      },
      {
        "month": 118,
        "payment": 1870.69,
        "interest": 996.63,
        "principal": 874.06,
        "balance": 238317.38
      },
      {
        "month": 119,
        "payment": 1870.69,
        "interest": 992.99,
        "principal": 877.7,
        "balance": 237439.68
      },
      {
        "month": 120,
        "payment": 1870.69,
        "interest": 989.33,
        "principal": 881.36,
        "balance": 236558.32
      },
      {
        "month": 121,
        "payment": 1870.69,
        "interest": 985.66,
        "principal": 885.03,
        "balance": 235673.29
      },
      {
        "month": 122,
        "payment": 1870.69,
        "interest": 981.97,
        "principal": 888.72,
        "balance": 234784.58
      },
      {
        "month": 123,
        "payment": 1870.69,
        "interest": 978.27,
        "principal": 892.42,
        "balance": 233892.16
      },
      {
        "month": 124,
        "payment": 1870.69,
        "interest": 974.55,
        "principal": 896.14,
        "balance": 232996.02
      },
      {
        "month": 125,
        "payment": 1870.69,
        "interest": 970.82,
        "principal": 899.87,
        "balance": 232096.15
      },
      {
        "month": 126,
        "payment": 1870.69,
        "interest": 967.07,
        "principal": 903.62,
        "balance": 231192.53
      },
      {
        "month": 127,
        "payment": 1870.69,
        "interest": 963.3,
        "principal": 907.39,
        "balance": 230285.14
      },
      {
        "month": 128,
        "payment": 1870.69,
        "interest": 959.52,
        "principal": 911.17,
        "balance": 229373.98
      },
      {
        "month": 129,
        "payment": 1870.69,
        "interest": 955.72,
        "principal": 914.96,
        "balance": 228459.01
      },
      {
        "month": 130,
        "payment": 1870.69,
        "interest": 951.91,
        "principal": 918.78,
        "balance": 227540.24
      },
      {
        "month": 131,
        "payment": 1870.69,
        "interest": 948.08,
        "principal": 922.6,
        "balance": 226617.63
      },
      {
        "month": 132,
        "payment": 1870.69,
        "interest": 944.24,
        "principal": 926.45,
        "balance": 225691.19
      },
      {
        "month": 133,
        "payment": 1870.69,
        "interest": 940.38,
        "principal": 930.31,
        "balance": 224760.88
      },
      {
        "month": 134,
        "payment": 1870.69,
        "interest": 936.5,
        "principal": 934.18,
        "balance": 223826.69
      },
      {
        "month": 135,
        "payment": 1870.69,
        "interest": 932.61,
        "principal": 938.08,
        "balance": 222888.62
      },
      {
        "month": 136,
        "payment": 1870.69,
        "interest": 928.7,
        "principal": 941.99,
        "balance": 221946.63
      },
      {
        "month": 137,
        "payment": 1870.69,
        "interest": 924.78,
        "principal": 945.91,
        "balance": 221000.72
      },
      {
        "month": 138,
        "payment": 1870.69,
        "interest": 920.84,
        "principal": 949.85,
        "balance": 220050.87
      },
      {
        "month": 139,
        "payment": 1870.69,
        "interest": 916.88,
        "principal": 953.81,
        "balance": 219097.06
      },
      {
        "month": 140,
        "payment": 1870.69,
        "interest": 912.9,
        "principal": 957.78,
        "balance": 218139.27
      },
      {
        "month": 141,
        "payment": 1870.69,
        "interest": 908.91,
        "principal": 961.77,
        "balance": 217177.5
      },
      {
        "month": 142,
        "payment": 1870.69,
        "interest": 904.91,
        "principal": 965.78,
        "balance": 216211.72
      },
      {
        "month": 143,
        "payment": 1870.69,
        "interest": 900.88,
        "principal": 969.81,
        "balance": 215241.91
      },
      {
        "month": 144,
        "payment": 1870.69,
        "interest": 896.84,
        "principal": 973.85,
        "balance": 214268.07
      },
      {
        "month": 145,
        "payment": 1870.69,
        "interest": 892.78,
        "principal": 977.9,
        "balance": 213290.16
      },
      {
        "month": 146,
        "payment": 1870.69,
        "interest": 888.71,
        "principal": 981.98,
        "balance": 212308.18
      },
      {
        "month": 147,
        "payment": 1870.69,
        "interest": 884.62,
        "principal": 986.07,
        "balance": 211322.11
      },
      {
        "month": 148,
        "payment": 1870.69,
        "interest": 880.51,
        "principal": 990.18,
        "balance": 210331.93
      },
      {
        "month": 149,
        "payment": 1870.69,
        "interest": 876.38,
        "principal": 994.31,
        "balance": 209337.63
      },
      {
        "month": 150,
        "payment": 1870.69,
        "interest": 872.24,
        "principal": 998.45,
        "balance": 208339.18
      },
      {
        "month": 151,
        "payment": 1870.69,
        "interest": 868.08,
        "principal": 1002.61,
        "balance": 207336.57
      },
      {
        "month": 152,
        "payment": 1870.69,
        "interest": 863.9,
        "principal": 1006.79,
        "balance": 206329.78
      },
      {
        "month": 153,
        "payment": 1870.69,
        "interest": 859.71,
        "principal": 1010.98,
        "balance": 205318.8
      },
      {
        "month": 154,
        "payment": 1870.69,
        "interest": 855.5,
        "principal": 1015.19,
        "balance": 204303.61
      },
      {
        "month": 155,
        "payment": 1870.69,
        "interest": 851.27,
        "principal": 1019.42,
        "balance": 203284.19
      },
      {
        "month": 156,
        "payment": 1870.69,
        "interest": 847.02,
        "principal": 1023.67,
        "balance": 202260.52
      },
      {
        "month": 157,
        "payment": 1870.69,
        "interest": 842.75,
        "principal": 1027.94,
        "balance": 201232.58
      },
      {
        "month": 158,
        "payment": 1870.69,
        "interest": 838.47,
        "principal": 1032.22,
        "balance": 200200.36
      },
      {
        "month": 159,
        "payment": 1870.69,
        "interest": 834.17,
        "principal": 1036.52,
        "balance": 199163.84
      },
      {
        "month": 160,
        "payment": 1870.69,
        "interest": 829.85,
        "principal": 1040.84,
        "balance": 198123
      },
      {
        "month": 161,
        "payment": 1870.69,
        "interest": 825.51,
        "principal": 1045.18,
        "balance": 197077.83
      },
      {
        "month": 162,
        "payment": 1870.69,
        "interest": 821.16,
        "principal": 1049.53,
        "balance": 196028.3
      },
      {
        "month": 163,
        "payment": 1870.69,
        "interest": 816.78,
        "principal": 1053.9,
        "balance": 194974.39
      },
      {
        "month": 164,
        "payment": 1870.69,
        "interest": 812.39,
        "principal": 1058.29,
        "balance": 193916.1
      },
      {
        "month": 165,
        "payment": 1870.69,
        "interest": 807.98,
        "principal": 1062.7,
        "balance": 192853.39
      },
      {
        "month": 166,
        "payment": 1870.69,
        "interest": 803.56,
        "principal": 1067.13,
        "balance": 191786.26
      },
      {
        "month": 167,
        "payment": 1870.69,
        "interest": 799.11,
        "principal": 1071.58,
        "balance": 190714.68
      },
      {
        "month": 168,
        "payment": 1870.69,
        "interest": 794.64,
        "principal": 1076.04,
        "balance": 189638.64
      },
      {
        "month": 169,
        "payment": 1870.69,
        "interest": 790.16,
        "principal": 1080.53,
        "balance": 188558.11
      },
      {
        "month": 170,
        "payment": 1870.69,
        "interest": 785.66,
        "principal": 1085.03,
        "balance": 187473.08
      },
      {
        "month": 171,
        "payment": 1870.69,
        "interest": 781.14,
        "principal": 1089.55,
        "balance": 186383.53
      },
      {
        "month": 172,
        "payment": 1870.69,
        "interest": 776.6,
        "principal": 1094.09,
        "balance": 185289.44
      },
      {
        "month": 173,
        "payment": 1870.69,
        "interest": 772.04,
        "principal": 1098.65,
        "balance": 184190.79
      },
      {
        "month": 174,
        "payment": 1870.69,
        "interest": 767.46,
        "principal": 1103.23,
        "balance": 183087.57
      },
      {
        "month": 175,
        "payment": 1870.69,
        "interest": 762.86,
        "principal": 1107.82,
        "balance": 181979.74
      },
      {
        "month": 176,
        "payment": 1870.69,
        "interest": 758.25,
        "principal": 1112.44,
        "balance": 180867.31
      },
      {
        "month": 177,
        "payment": 1870.69,
        "interest": 753.61,
        "principal": 1117.07,
        "balance": 179750.23
      },
      {
        "month": 178,
        "payment": 1870.69,
        "interest": 748.96,
        "principal": 1121.73,
        "balance": 178628.5
      },
      {
        "month": 179,
        "payment": 1870.69,
        "interest": 744.29,
        "principal": 1126.4,
        "balance": 177502.1
      },
      {
        "month": 180,
        "payment": 1870.69,
        "interest": 739.59,
        "principal": 1131.1,
        "balance": 176371
      },
      {
        "month": 181,
        "payment": 1870.69,
        "interest": 734.88,
        "principal": 1135.81,
        "balance": 175235.19
      },
      {
        "month": 182,
        "payment": 1870.69,
        "interest": 730.15,
        "principal": 1140.54,
        "balance": 174094.65
      },
      {
        "month": 183,
        "payment": 1870.69,
        "interest": 725.39,
        "principal": 1145.29,
        "balance": 172949.36
      },
      {
        "month": 184,
        "payment": 1870.69,
        "interest": 720.62,
        "principal": 1150.07,
        "balance": 171799.29
      },
      {
        "month": 185,
        "payment": 1870.69,
        "interest": 715.83,
        "principal": 1154.86,
        "balance": 170644.44
      },
      {
        "month": 186,
        "payment": 1870.69,
        "interest": 711.02,
        "principal": 1159.67,
        "balance": 169484.77
      },
      {
        "month": 187,
        "payment": 1870.69,
        "interest": 706.19,
        "principal": 1164.5,
        "balance": 168320.26
      },
      {
        "month": 188,
        "payment": 1870.69,
        "interest": 701.33,
        "principal": 1169.35,
        "balance": 167150.91
      },
      {
        "month": 189,
        "payment": 1870.69,
        "interest": 696.46,
        "principal": 1174.23,
        "balance": 165976.68
      },
      {
        "month": 190,
        "payment": 1870.69,
        "interest": 691.57,
        "principal": 1179.12,
        "balance": 164797.57
      },
      {
        "month": 191,
        "payment": 1870.69,
        "interest": 686.66,
        "principal": 1184.03,
        "balance": 163613.53
      },
      {
        "month": 192,
        "payment": 1870.69,
        "interest": 681.72,
        "principal": 1188.97,
        "balance": 162424.57
      },
      {
        "month": 193,
        "payment": 1870.69,
        "interest": 676.77,
        "principal": 1193.92,
        "balance": 161230.65
      },
      {
        "month": 194,
        "payment": 1870.69,
        "interest": 671.79,
        "principal": 1198.89,
        "balance": 160031.76
      },
      {
        "month": 195,
        "payment": 1870.69,
        "interest": 666.8,
        "principal": 1203.89,
        "balance": 158827.87
      },
      {
        "month": 196,
        "payment": 1870.69,
        "interest": 661.78,
        "principal": 1208.91,
        "balance": 157618.96
      },
      {
        "month": 197,
        "payment": 1870.69,
        "interest": 656.75,
        "principal": 1213.94,
        "balance": 156405.02
      },
      {
        "month": 198,
        "payment": 1870.69,
        "interest": 651.69,
        "principal": 1219,
        "balance": 155186.02
      },
      {
        "month": 199,
        "payment": 1870.69,
        "interest": 646.61,
        "principal": 1224.08,
        "balance": 153961.94
      },
      {
        "month": 200,
        "payment": 1870.69,
        "interest": 641.51,
        "principal": 1229.18,
        "balance": 152732.76
      },
      {
        "month": 201,
        "payment": 1870.69,
        "interest": 636.39,
        "principal": 1234.3,
        "balance": 151498.46
      },
      {
        "month": 202,
        "payment": 1870.69,
        "interest": 631.24,
        "principal": 1239.44,
        "balance": 150259.01
      },
      {
        "month": 203,
        "payment": 1870.69,
        "interest": 626.08,
        "principal": 1244.61,
        "balance": 149014.4
      },
      {
        "month": 204,
        "payment": 1870.69,
        "interest": 620.89,
        "principal": 1249.79,
        "balance": 147764.61
      },
      {
        "month": 205,
        "payment": 1870.69,
        "interest": 615.69,
        "principal": 1255,
        "balance": 146509.61
      },
      {
        "month": 206,
        "payment": 1870.69,
        "interest": 610.46,
        "principal": 1260.23,
        "balance": 145249.38
      },
      {
        "month": 207,
        "payment": 1870.69,
        "interest": 605.21,
        "principal": 1265.48,
        "balance": 143983.89
      },
      {
        "month": 208,
        "payment": 1870.69,
        "interest": 599.93,
        "principal": 1270.76,
        "balance": 142713.14
      },
      {
        "month": 209,
        "payment": 1870.69,
        "interest": 594.64,
        "principal": 1276.05,
        "balance": 141437.09
      },
      {
        "month": 210,
        "payment": 1870.69,
        "interest": 589.32,
        "principal": 1281.37,
        "balance": 140155.72
      },
      {
        "month": 211,
        "payment": 1870.69,
        "interest": 583.98,
        "principal": 1286.71,
        "balance": 138869.01
      },
      {
        "month": 212,
        "payment": 1870.69,
        "interest": 578.62,
        "principal": 1292.07,
        "balance": 137576.95
      },
      {
        "month": 213,
        "payment": 1870.69,
        "interest": 573.24,
        "principal": 1297.45,
        "balance": 136279.5
      },
      {
        "month": 214,
        "payment": 1870.69,
        "interest": 567.83,
        "principal": 1302.86,
        "balance": 134976.64
      },
      {
        "month": 215,
        "payment": 1870.69,
        "interest": 562.4,
        "principal": 1308.29,
        "balance": 133668.35
      },
      {
        "month": 216,
        "payment": 1870.69,
        "interest": 556.95,
        "principal": 1313.74,
        "balance": 132354.62
      },
      {
        "month": 217,
        "payment": 1870.69,
        "interest": 551.48,
        "principal": 1319.21,
        "balance": 131035.41
      },
      {
        "month": 218,
        "payment": 1870.69,
        "interest": 545.98,
        "principal": 1324.71,
        "balance": 129710.7
      },
      {
        "month": 219,
        "payment": 1870.69,
        "interest": 540.46,
        "principal": 1330.23,
        "balance": 128380.47
      },
      {
        "month": 220,
        "payment": 1870.69,
        "interest": 534.92,
        "principal": 1335.77,
        "balance": 127044.7
      },
      {
        "month": 221,
        "payment": 1870.69,
        "interest": 529.35,
        "principal": 1341.34,
        "balance": 125703.37
      },
      {
        "month": 222,
        "payment": 1870.69,
        "interest": 523.76,
        "principal": 1346.92,
        "balance": 124356.44
      },
      {
        "month": 223,
        "payment": 1870.69,
        "interest": 518.15,
        "principal": 1352.54,
        "balance": 123003.91
      },
      {
        "month": 224,
        "payment": 1870.69,
        "interest": 512.52,
        "principal": 1358.17,
        "balance": 121645.74
      },
      {
        "month": 225,
        "payment": 1870.69,
        "interest": 506.86,
        "principal": 1363.83,
        "balance": 120281.91
      },
      {
        "month": 226,
        "payment": 1870.69,
        "interest": 501.17,
        "principal": 1369.51,
        "balance": 118912.39
      },
      {
        "month": 227,
        "payment": 1870.69,
        "interest": 495.47,
        "principal": 1375.22,
        "balance": 117537.17
      },
      {
        "month": 228,
        "payment": 1870.69,
        "interest": 489.74,
        "principal": 1380.95,
        "balance": 116156.22
      },
      {
        "month": 229,
        "payment": 1870.69,
        "interest": 483.98,
        "principal": 1386.7,
        "balance": 114769.52
      },
      {
        "month": 230,
        "payment": 1870.69,
        "interest": 478.21,
        "principal": 1392.48,
        "balance": 113377.04
      },
      {
        "month": 231,
        "payment": 1870.69,
        "interest": 472.4,
        "principal": 1398.28,
        "balance": 111978.75
      },
      {
        "month": 232,
        "payment": 1870.69,
        "interest": 466.58,
        "principal": 1404.11,
        "balance": 110574.64
      },
      {
        "month": 233,
        "payment": 1870.69,
        "interest": 460.73,
        "principal": 1409.96,
        "balance": 109164.68
      },
      {
        "month": 234,
        "payment": 1870.69,
        "interest": 454.85,
        "principal": 1415.84,
        "balance": 107748.85
      },
      {
        "month": 235,
        "payment": 1870.69,
        "interest": 448.95,
        "principal": 1421.73,
        "balance": 106327.11
      },
      {
        "month": 236,
        "payment": 1870.69,
        "interest": 443.03,
        "principal": 1427.66,
        "balance": 104899.45
      },
      {
        "month": 237,
        "payment": 1870.69,
        "interest": 437.08,
        "principal": 1433.61,
        "balance": 103465.85
      },
      {
        "month": 238,
        "payment": 1870.69,
        "interest": 431.11,
        "principal": 1439.58,
        "balance": 102026.27
      },
      {
        "month": 239,
        "payment": 1870.69,
        "interest": 425.11,
        "principal": 1445.58,
        "balance": 100580.69
      },
      {
        "month": 240,
        "payment": 1870.69,
        "interest": 419.09,
        "principal": 1451.6,
        "balance": 99129.09
      },
      {
        "month": 241,
        "payment": 1870.69,
        "interest": 413.04,
        "principal": 1457.65,
        "balance": 97671.44
      },
      {
        "month": 242,
        "payment": 1870.69,
        "interest": 406.96,
        "principal": 1463.72,
        "balance": 96207.71
      },
      {
        "month": 243,
        "payment": 1870.69,
        "interest": 400.87,
        "principal": 1469.82,
        "balance": 94737.89
      },
      {
        "month": 244,
        "payment": 1870.69,
        "interest": 394.74,
        "principal": 1475.95,
        "balance": 93261.94
      },
      {
        "month": 245,
        "payment": 1870.69,
        "interest": 388.59,
        "principal": 1482.1,
        "balance": 91779.85
      },
      {
        "month": 246,
        "payment": 1870.69,
        "interest": 382.42,
        "principal": 1488.27,
        "balance": 90291.57
      },
      {
        "month": 247,
        "payment": 1870.69,
        "interest": 376.21,
        "principal": 1494.47,
        "balance": 88797.1
      },
      {
        "month": 248,
        "payment": 1870.69,
        "interest": 369.99,
        "principal": 1500.7,
        "balance": 87296.4
      },
      {
        "month": 249,
        "payment": 1870.69,
        "interest": 363.73,
        "principal": 1506.95,
        "balance": 85789.45
      },
      {
        "month": 250,
        "payment": 1870.69,
        "interest": 357.46,
        "principal": 1513.23,
        "balance": 84276.21
      },
      {
        "month": 251,
        "payment": 1870.69,
        "interest": 351.15,
        "principal": 1519.54,
        "balance": 82756.68
      },
      {
        "month": 252,
        "payment": 1870.69,
        "interest": 344.82,
        "principal": 1525.87,
        "balance": 81230.81
      },
      {
        "month": 253,
        "payment": 1870.69,
        "interest": 338.46,
        "principal": 1532.23,
        "balance": 79698.58
      },
      {
        "month": 254,
        "payment": 1870.69,
        "interest": 332.08,
        "principal": 1538.61,
        "balance": 78159.97
      },
      {
        "month": 255,
        "payment": 1870.69,
        "interest": 325.67,
        "principal": 1545.02,
        "balance": 76614.95
      },
      {
        "month": 256,
        "payment": 1870.69,
        "interest": 319.23,
        "principal": 1551.46,
        "balance": 75063.49
      },
      {
        "month": 257,
        "payment": 1870.69,
        "interest": 312.76,
        "principal": 1557.92,
        "balance": 73505.57
      },
      {
        "month": 258,
        "payment": 1870.69,
        "interest": 306.27,
        "principal": 1564.41,
        "balance": 71941.15
      },
      {
        "month": 259,
        "payment": 1870.69,
        "interest": 299.75,
        "principal": 1570.93,
        "balance": 70370.22
      },
      {
        "month": 260,
        "payment": 1870.69,
        "interest": 293.21,
        "principal": 1577.48,
        "balance": 68792.74
      },
      {
        "month": 261,
        "payment": 1870.69,
        "interest": 286.64,
        "principal": 1584.05,
        "balance": 67208.69
      },
      {
        "month": 262,
        "payment": 1870.69,
        "interest": 280.04,
        "principal": 1590.65,
        "balance": 65618.04
      },
      {
        "month": 263,
        "payment": 1870.69,
        "interest": 273.41,
        "principal": 1597.28,
        "balance": 64020.76
      },
      {
        "month": 264,
        "payment": 1870.69,
        "interest": 266.75,
        "principal": 1603.93,
        "balance": 62416.82
      },
      {
        "month": 265,
        "payment": 1870.69,
        "interest": 260.07,
        "principal": 1610.62,
        "balance": 60806.2
      },
      {
        "month": 266,
        "payment": 1870.69,
        "interest": 253.36,
        "principal": 1617.33,
        "balance": 59188.87
      },
      {
        "month": 267,
        "payment": 1870.69,
        "interest": 246.62,
        "principal": 1624.07,
        "balance": 57564.81
      },
      {
        "month": 268,
        "payment": 1870.69,
        "interest": 239.85,
        "principal": 1630.83,
        "balance": 55933.97
      },
      {
        "month": 269,
        "payment": 1870.69,
        "interest": 233.06,
        "principal": 1637.63,
        "balance": 54296.34
      },
      {
        "month": 270,
        "payment": 1870.69,
        "interest": 226.23,
        "principal": 1644.45,
        "balance": 52651.89
      },
      {
        "month": 271,
        "payment": 1870.69,
        "interest": 219.38,
        "principal": 1651.31,
        "balance": 51000.58
      },
      {
        "month": 272,
        "payment": 1870.69,
        "interest": 212.5,
        "principal": 1658.19,
        "balance": 49342.4
      },
      {
        "month": 273,
        "payment": 1870.69,
        "interest": 205.59,
        "principal": 1665.09,
        "balance": 47677.3
      },
      {
        "month": 274,
        "payment": 1870.69,
        "interest": 198.66,
        "principal": 1672.03,
        "balance": 46005.27
      },
      {
        "month": 275,
        "payment": 1870.69,
        "interest": 191.69,
        "principal": 1679,
        "balance": 44326.27
      },
      {
        "month": 276,
        "payment": 1870.69,
        "interest": 184.69,
        "principal": 1686,
        "balance": 42640.28
      },
      {
        "month": 277,
        "payment": 1870.69,
        "interest": 177.67,
        "principal": 1693.02,
        "balance": 40947.25
      },
      {
        "month": 278,
        "payment": 1870.69,
        "interest": 170.61,
        "principal": 1700.07,
        "balance": 39247.18
      },
      {
        "month": 279,
        "payment": 1870.69,
        "interest": 163.53,
        "principal": 1707.16,
        "balance": 37540.02
      },
      {
        "month": 280,
        "payment": 1870.69,
        "interest": 156.42,
        "principal": 1714.27,
        "balance": 35825.75
      },
      {
        "month": 281,
        "payment": 1870.69,
        "interest": 149.27,
        "principal": 1721.41,
        "balance": 34104.34
      },
      {
        "month": 282,
        "payment": 1870.69,
        "interest": 142.1,
        "principal": 1728.59,
        "balance": 32375.75
      },
      {
        "month": 283,
        "payment": 1870.69,
        "interest": 134.9,
        "principal": 1735.79,
        "balance": 30639.96
      },
      {
        "month": 284,
        "payment": 1870.69,
        "interest": 127.67,
        "principal": 1743.02,
        "balance": 28896.94
      },
      {
        "month": 285,
        "payment": 1870.69,
        "interest": 120.4,
        "principal": 1750.28,
        "balance": 27146.65
      },
      {
        "month": 286,
        "payment": 1870.69,
        "interest": 113.11,
        "principal": 1757.58,
        "balance": 25389.08
      },
      {
        "month": 287,
        "payment": 1870.69,
        "interest": 105.79,
        "principal": 1764.9,
        "balance": 23624.18
      },
      {
        "month": 288,
        "payment": 1870.69,
        "interest": 98.43,
        "principal": 1772.25,
        "balance": 21851.92
      },
      {
        "month": 289,
        "payment": 1870.69,
        "interest": 91.05,
        "principal": 1779.64,
        "balance": 20072.28
      },
      {
        "month": 290,
        "payment": 1870.69,
        "interest": 83.63,
        "principal": 1787.05,
        "balance": 18285.23
      },
      {
        "month": 291,
        "payment": 1870.69,
        "interest": 76.19,
        "principal": 1794.5,
        "balance": 16490.73
      },
      {
        "month": 292,
        "payment": 1870.69,
        "interest": 68.71,
        "principal": 1801.98,
        "balance": 14688.75
      },
      {
        "month": 293,
        "payment": 1870.69,
        "interest": 61.2,
        "principal": 1809.48,
        "balance": 12879.27
      },
      {
        "month": 294,
        "payment": 1870.69,
        "interest": 53.66,
        "principal": 1817.02,
        "balance": 11062.25
      },
      {
        "month": 295,
        "payment": 1870.69,
        "interest": 46.09,
        "principal": 1824.6,
        "balance": 9237.65
      },
      {
        "month": 296,
        "payment": 1870.69,
        "interest": 38.49,
        "principal": 1832.2,
        "balance": 7405.45
      },
      {
        "month": 297,
        "payment": 1870.69,
        "interest": 30.86,
        "principal": 1839.83,
        "balance": 5565.62
      },
      {
        "month": 298,
        "payment": 1870.69,
        "interest": 23.19,
        "principal": 1847.5,
        "balance": 3718.12
      },
      {
        "month": 299,
        "payment": 1870.69,
        "interest": 15.49,
        "principal": 1855.2,
        "balance": 1862.93
      },
      {
        "month": 300,
        "payment": 1870.69,
        "interest": 7.76,
        "principal": 1862.93,
        "balance": 0
      }
    ],
    "unit": "USD",
    "status": "ok"
  }
}