scenario_id,net_proceeds,annual_note_rate_percent,months,withheld_fee_percent_of_gross,gross_principal,fee_amount,monthly_payment,total_interest,total_repayment,repayment_minus_net_proceeds
net10k-r10-n36-f0,10000,10,36,0,10000.0,0.0,322.6718719383749,1616.1873897814967,11616.187389781497,1616.1873897814967
net10k-r10-n36-f3,10000,10,36,3,10309.278350515464,309.2783505154639,332.6514143694587,1666.1725667850478,11975.450917300512,1975.4509173005117
net10k-r10-n36-f5,10000,10,36,5,10526.315789473685,526.3157894736851,339.65460204039465,1701.249883980523,12227.565673454208,2227.565673454208
net10k-r10-n36-f8,10000,10,36,8,10869.565217391304,869.565217391304,350.7302955851901,1756.7254236755398,12626.290641066844,2626.290641066844
net10k-r10-n60-f0,10000,10,60,0,10000.0,0.0,212.4704471126828,2748.226826760967,12748.226826760967,2748.226826760967
net10k-r10-n60-f3,10000,10,60,3,10309.278350515464,309.2783505154639,219.04169805431215,2833.2235327432645,13142.501883258728,3142.5018832587284
net10k-r10-n60-f5,10000,10,60,5,10526.315789473685,526.3157894736851,223.65310222387663,2892.8703439589135,13419.186133432599,3419.1861334325986
net10k-r10-n60-f8,10000,10,60,8,10869.565217391304,869.565217391304,230.94613816595955,2987.20307256627,13856.768289957574,3856.768289957574
net10k-r15-n36-f0,10000,15,36,0,10000.0,0.0,346.65328504194116,2479.518261509882,12479.518261509882,2479.518261509882
net10k-r15-n36-f3,10000,15,36,3,10309.278350515464,309.2783505154639,357.3745206617951,2556.204393309159,12865.482743824623,2865.482743824623
net10k-r15-n36-f5,10000,15,36,5,10526.315789473685,526.3157894736851,364.89819478099076,2610.019222641982,13136.335012115667,3136.3350121156673
net10k-r15-n36-f8,10000,15,36,8,10869.565217391304,869.565217391304,376.79704895863176,2695.12854511944,13564.693762510744,3564.693762510744
net10k-r15-n60-f0,10000,15,60,0,10000.0,0.0,237.8993008635873,4273.95805181524,14273.95805181524,4273.95805181524
net10k-r15-n60-f3,10000,15,60,3,10309.278350515464,309.2783505154639,245.25701119957455,4406.142321459009,14715.420671974472,4715.4206719744725
net10k-r15-n60-f5,10000,15,60,5,10526.315789473685,526.3157894736851,250.42031669851298,4498.903212437093,15025.219001910778,5025.219001910778
net10k-r15-n60-f8,10000,15,60,8,10869.565217391304,869.565217391304,258.58619659085576,4645.606578060042,15515.171795451346,5515.171795451346
net10k-r20-n36-f0,10000,20,36,0,10000.0,0.0,371.63583359740454,3378.8900095065637,13378.890009506564,3378.8900095065637
net10k-r20-n36-f3,10000,20,36,3,10309.278350515464,309.2783505154639,383.129725358149,3483.3917623779,13792.670112893364,3792.6701128933637
net10k-r20-n36-f5,10000,20,36,5,10526.315789473685,526.3157894736851,391.1956143130575,3556.726325796384,14083.04211527007,4083.042115270069
net10k-r20-n36-f8,10000,20,36,8,10869.565217391304,869.565217391304,403.95199304065716,3672.706532072354,14542.271749463658,4542.271749463658
net10k-r20-n60-f0,10000,20,60,0,10000.0,0.0,264.9388371498609,5896.330228991654,15896.330228991654,5896.330228991654
net10k-r20-n60-f3,10000,20,60,3,10309.278350515464,309.2783505154639,273.13282180398033,6078.690957723355,16387.96930823882,6387.9693082388185
net10k-r20-n60-f5,10000,20,60,5,10526.315789473685,526.3157894736851,278.8829864735378,6206.663398938583,16732.979188412268,6732.979188412268
net10k-r20-n60-f8,10000,20,60,8,10869.565217391304,869.565217391304,287.97699690202273,6409.05459673006,17278.619814121364,7278.6198141213645