{"inputs":{"principal":1000000,"rate":6.5,"years":30,"extraMonthly":500},"result":{"basePayment":6320.68,"totalInterest":995716.04,"interestSaved":279728.84,"payoffMonths":293,"payoffYears":24,"payoffRemainderMonths":5,"schedule":[{"year":1,"begin":1000000,"principal":17359.27,"interest":64488.89,"end":982640.73},{"year":2,"begin":982640.73,"principal":18521.85,"interest":63326.31,"end":964118.87},{"year":3,"begin":964118.87,"principal":19762.3,"interest":62085.87,"end":944356.58},{"year":4,"begin":944356.58,"principal":21085.81,"interest":60762.35,"end":923270.76},{"year":5,"begin":923270.76,"principal":22497.97,"interest":59350.19,"end":900772.79},{"year":6,"begin":900772.79,"principal":24004.7,"interest":57843.46,"end":876768.09},{"year":7,"begin":876768.09,"principal":25612.34,"interest":56235.82,"end":851155.75},{"year":8,"begin":851155.75,"principal":27327.65,"interest":54520.52,"end":823828.1},{"year":9,"begin":823828.1,"principal":29157.83,"interest":52690.33,"end":794670.27},{"year":10,"begin":794670.27,"principal":31110.58,"interest":50737.58,"end":763559.69},{"year":11,"begin":763559.69,"principal":33194.12,"interest":48654.05,"end":730365.57},{"year":12,"begin":730365.57,"principal":35417.19,"interest":46430.97,"end":694948.38},{"year":13,"begin":694948.38,"principal":37789.14,"interest":44059.02,"end":657159.24},{"year":14,"begin":657159.24,"principal":40319.95,"interest":41528.21,"end":616839.28},{"year":15,"begin":616839.28,"principal":43020.25,"interest":38827.91,"end":573819.03},{"year":16,"begin":573819.03,"principal":45901.4,"interest":35946.76,"end":527917.63},{"year":17,"begin":527917.63,"principal":48975.5,"interest":32872.66,"end":478942.13},{"year":18,"begin":478942.13,"principal":52255.48,"interest":29592.68,"end":426686.64},{"year":19,"begin":426686.64,"principal":55755.13,"interest":26093.03,"end":370931.51},{"year":20,"begin":370931.51,"principal":59489.15,"interest":22359.01,"end":311442.36},{"year":21,"begin":311442.36,"principal":63473.25,"interest":18374.91,"end":247969.11},{"year":22,"begin":247969.11,"principal":67724.17,"interest":14123.99,"end":180244.94},{"year":23,"begin":180244.94,"principal":72259.79,"interest":9588.38,"end":107985.15},{"year":24,"begin":107985.15,"principal":77099.16,"interest":4749,"end":30885.99},{"year":25,"begin":30885.99,"principal":30885.99,"interest":474.15,"end":0}]},"notes":"Annual rollup. Interest accrues monthly on the outstanding balance.","disclaimer":"Quick screen only — not investment, tax, or legal advice. Excludes capital expenditures, income taxes, and reserves."}