Trailing-Edge
-
PDP-10 Archives
-
red405a2
-
uetp/lib/mortga.cmp
There is 1 other file named mortga.cmp in the archive. Click here to see a list.
---------------------------------------------------------------
*** MORTGAGE TERMS ***
Annual interest rate (compounded monthly) = 10.5 %
Life of mortgage= 30 Years 0 Months
Amount borrowed= 49900.00
Monthly payment= 456.46
Total interest = 114425.60
---------------------------------------------------------------
*** MORTGAGE TABLE ***
BEGINNING
PRINCIPAL PRINCIPAL
MONTH OUTSTANDING INTEREST REPAYMENT
For the calendar year 1979
FEBRUARY 49900.00 436.63 19.83
MARCH 49880.17 436.45 20.01
APRIL 49860.16 436.28 20.18
MAY 49839.97 436.10 20.36
JUNE 49819.61 435.92 20.54
JULY 49799.07 435.74 20.72
AUGUST 49778.36 435.56 20.90
SEPTEMBER 49757.46 435.38 21.08
OCTOBER 49736.37 435.19 21.27
NOVEMBER 49715.11 435.01 21.45
DECEMBER 49693.66 434.82 21.64
Interest paid during the year= 4793.07
Principal repaid during the year= 227.99
Principal outstanding at year end= 49672.01
For the calendar year 1980
JANUARY 49672.01 434.63 21.83
FEBRUARY 49650.18 434.44 22.02
MARCH 49628.16 434.25 22.21
APRIL 49605.95 434.05 22.41
MAY 49583.54 433.86 22.60
JUNE 49560.93 433.66 22.80
JULY 49538.13 433.46 23.00
AUGUST 49515.13 433.26 23.20
SEPTEMBER 49491.93 433.05 23.41
OCTOBER 49468.52 432.85 23.61
NOVEMBER 49444.91 432.64 23.82
DECEMBER 49421.09 432.43 24.03
Interest paid during the year= 5202.58
Principal repaid during the year= 274.94
Principal outstanding at year end= 49397.07
For the calendar year 1981
JANUARY 49397.07 432.22 24.24
FEBRUARY 49372.83 432.01 24.45
MARCH 49348.39 431.80 24.66
APRIL 49323.72 431.58 24.88
MAY 49298.85 431.36 25.10
JUNE 49273.75 431.15 25.31
JULY 49248.44 430.92 25.54
AUGUST 49222.90 430.70 25.76
SEPTEMBER 49197.14 430.47 25.99
OCTOBER 49171.16 430.25 26.21
NOVEMBER 49144.94 430.02 26.44
DECEMBER 49118.50 429.79 26.67
Interest paid during the year= 5172.28
Principal repaid during the year= 305.24
Principal outstanding at year end= 49091.83
For the calendar year 1982
JANUARY 49091.83 429.55 26.91
FEBRUARY 49064.92 429.32 27.14
MARCH 49037.78 429.08 27.38
APRIL 49010.40 428.84 27.62
MAY 48982.78 428.60 27.86
JUNE 48954.92 428.36 28.10
JULY 48926.82 428.11 28.35
AUGUST 48898.47 427.86 28.60
SEPTEMBER 48869.87 427.61 28.85
OCTOBER 48841.02 427.36 29.10
NOVEMBER 48811.92 427.10 29.36
DECEMBER 48782.56 426.85 29.61
Interest paid during the year= 5138.64
Principal repaid during the year= 338.88
Principal outstanding at year end= 48752.95
For the calendar year 1983
JANUARY 48752.95 426.59 29.87
FEBRUARY 48723.08 426.33 30.13
MARCH 48692.95 426.06 30.40
APRIL 48662.55 425.80 30.66
MAY 48631.89 425.53 30.93
JUNE 48600.96 425.26 31.20
JULY 48569.75 424.99 31.47
AUGUST 48538.28 424.71 31.75
SEPTEMBER 48506.53 424.43 32.03
OCTOBER 48474.50 424.15 32.31
NOVEMBER 48442.19 423.87 32.59
DECEMBER 48409.60 423.58 32.88
Interest paid during the year= 5101.30
Principal repaid during the year= 376.22
Principal outstanding at year end= 48376.73
For the calendar year 1984
JANUARY 48376.73 423.30 33.16
FEBRUARY 48343.57 423.01 33.45
MARCH 48310.11 422.71 33.75
APRIL 48276.37 422.42 34.04
MAY 48242.32 422.12 34.34
JUNE 48207.98 421.82 34.64
JULY 48173.34 421.52 34.94
AUGUST 48138.40 421.21 35.25
SEPTEMBER 48103.15 420.90 35.56
OCTOBER 48067.59 420.59 35.87
NOVEMBER 48031.73 420.28 36.18
DECEMBER 47995.54 419.96 36.50
Interest paid during the year= 5059.83
Principal repaid during the year= 417.69
Principal outstanding at year end= 47959.04
For the calendar year 1985
JANUARY 47959.04 419.64 36.82
FEBRUARY 47922.22 419.32 37.14
MARCH 47885.08 418.99 37.47
APRIL 47847.62 418.67 37.79
MAY 47809.82 418.34 38.12
JUNE 47771.70 418.00 38.46
JULY 47733.24 417.67 38.79
AUGUST 47694.45 417.33 39.13
SEPTEMBER 47655.31 416.98 39.48
OCTOBER 47615.84 416.64 39.82
NOVEMBER 47576.02 416.29 40.17
DECEMBER 47535.85 415.94 40.52
Interest paid during the year= 5013.80
Principal repaid during the year= 463.72
Principal outstanding at year end= 47495.32
For the calendar year 1986
JANUARY 47495.32 415.58 40.88
FEBRUARY 47454.44 415.23 41.23
MARCH 47413.21 414.87 41.59
APRIL 47371.62 414.50 41.96
MAY 47329.66 414.13 42.33
JUNE 47287.33 413.76 42.70
JULY 47244.64 413.39 43.07
AUGUST 47201.57 413.01 43.45
SEPTEMBER 47158.12 412.63 43.83
OCTOBER 47114.29 412.25 44.21
NOVEMBER 47070.08 411.86 44.60
DECEMBER 47025.49 411.47 44.99
Interest paid during the year= 4962.70
Principal repaid during the year= 514.82
Principal outstanding at year end= 46980.50
For the calendar year 1987
JANUARY 46980.50 411.08 45.38
FEBRUARY 46935.12 410.68 45.78
MARCH 46889.34 410.28 46.18
APRIL 46843.16 409.88 46.58
MAY 46796.58 409.47 46.99
JUNE 46749.59 409.06 47.40
JULY 46702.19 408.64 47.82
AUGUST 46654.37 408.23 48.23
SEPTEMBER 46606.14 407.80 48.66
OCTOBER 46557.48 407.38 49.08
NOVEMBER 46508.40 406.95 49.51
DECEMBER 46458.89 406.52 49.94
Interest paid during the year= 4905.97
Principal repaid during the year= 571.55
Principal outstanding at year end= 46408.95
For the calendar year 1988
JANUARY 46408.95 406.08 50.38
FEBRUARY 46358.57 405.64 50.82
MARCH 46307.75 405.19 51.27
APRIL 46256.48 404.74 51.72
MAY 46204.76 404.29 52.17
JUNE 46152.59 403.84 52.62
JULY 46099.97 403.37 53.09
AUGUST 46046.88 402.91 53.55
SEPTEMBER 45993.33 402.44 54.02
OCTOBER 45939.32 401.97 54.49
NOVEMBER 45884.82 401.49 54.97
DECEMBER 45829.86 401.01 55.45
Interest paid during the year= 4842.98
Principal repaid during the year= 634.54
Principal outstanding at year end= 45774.41
For the calendar year 1989
JANUARY 45774.41 400.53 55.93
FEBRUARY 45718.48 400.04 56.42
MARCH 45662.05 399.54 56.92
APRIL 45605.14 399.04 57.42
MAY 45547.72 398.54 57.92
JUNE 45489.80 398.04 58.42
JULY 45431.38 397.52 58.94
AUGUST 45372.44 397.01 59.45
SEPTEMBER 45312.99 396.49 59.97
OCTOBER 45253.02 395.96 60.50
NOVEMBER 45192.53 395.43 61.03
DECEMBER 45131.50 394.90 61.56
Interest paid during the year= 4773.05
Principal repaid during the year= 704.47
Principal outstanding at year end= 45069.94
For the calendar year 1990
JANUARY 45069.94 394.36 62.10
FEBRUARY 45007.84 393.82 62.64
MARCH 44945.20 393.27 63.19
APRIL 44882.01 392.72 63.74
MAY 44818.27 392.16 64.30
JUNE 44753.97 391.60 64.86
JULY 44689.11 391.03 65.43
AUGUST 44623.68 390.46 66.00
SEPTEMBER 44557.67 389.88 66.58
OCTOBER 44491.09 389.30 67.16
NOVEMBER 44423.93 388.71 67.75
DECEMBER 44356.18 388.12 68.34
Interest paid during the year= 4695.42
Principal repaid during the year= 782.10
Principal outstanding at year end= 44287.84
For the calendar year 1991
JANUARY 44287.84 387.52 68.94
FEBRUARY 44218.90 386.92 69.54
MARCH 44149.35 386.31 70.15
APRIL 44079.20 385.69 70.77
MAY 44008.43 385.07 71.39
JUNE 43937.05 384.45 72.01
JULY 43865.04 383.82 72.64
AUGUST 43792.40 383.18 73.28
SEPTEMBER 43719.12 382.54 73.92
OCTOBER 43645.20 381.90 74.56
NOVEMBER 43570.64 381.24 75.22
DECEMBER 43495.42 380.58 75.88
Interest paid during the year= 4609.23
Principal repaid during the year= 868.29
Principal outstanding at year end= 43419.55
For the calendar year 1992
JANUARY 43419.55 379.92 76.54
FEBRUARY 43343.01 379.25 77.21
MARCH 43265.80 378.58 77.88
APRIL 43187.92 377.89 78.57
MAY 43109.35 377.21 79.25
JUNE 43030.10 376.51 79.95
JULY 42950.15 375.81 80.65
AUGUST 42869.51 375.11 81.35
SEPTEMBER 42788.15 374.40 82.06
OCTOBER 42706.09 373.68 82.78
NOVEMBER 42623.31 372.95 83.51
DECEMBER 42539.80 372.22 84.24
Interest paid during the year= 4513.54
Principal repaid during the year= 963.98
Principal outstanding at year end= 42455.57
For the calendar year 1993
JANUARY 42455.57 371.49 84.97
FEBRUARY 42370.60 370.74 85.72
MARCH 42284.88 369.99 86.47
APRIL 42198.41 369.24 87.22
MAY 42111.19 368.47 87.99
JUNE 42023.20 367.70 88.76
JULY 41934.44 366.93 89.53
AUGUST 41844.91 366.14 90.32
SEPTEMBER 41754.59 365.35 91.11
OCTOBER 41663.49 364.56 91.90
NOVEMBER 41571.58 363.75 92.71
DECEMBER 41478.87 362.94 93.52
Interest paid during the year= 4407.30
Principal repaid during the year= 1070.22
Principal outstanding at year end= 41385.35
For the calendar year 1994
JANUARY 41385.35 362.12 94.34
FEBRUARY 41291.01 361.30 95.16
MARCH 41195.85 360.46 96.00
APRIL 41099.85 359.62 96.84
MAY 41003.02 358.78 97.68
JUNE 40905.33 357.92 98.54
JULY 40806.79 357.06 99.40
AUGUST 40707.39 356.19 100.27
SEPTEMBER 40607.12 355.31 101.15
OCTOBER 40505.98 354.43 102.03
NOVEMBER 40403.94 353.53 102.93
DECEMBER 40301.02 352.63 103.83
Interest paid during the year= 4289.36
Principal repaid during the year= 1188.16
Principal outstanding at year end= 40197.19
For the calendar year 1995
JANUARY 40197.19 351.73 104.73
FEBRUARY 40092.46 350.81 105.65
MARCH 39986.80 349.88 106.58
APRIL 39880.23 348.95 107.51
MAY 39772.72 348.01 108.45
JUNE 39664.27 347.06 109.40
JULY 39554.88 346.11 110.35
AUGUST 39444.52 345.14 111.32
SEPTEMBER 39333.20 344.17 112.29
OCTOBER 39220.91 343.18 113.28
NOVEMBER 39107.63 342.19 114.27
DECEMBER 38993.36 341.19 115.27
Interest paid during the year= 4158.42
Principal repaid during the year= 1319.10
Principal outstanding at year end= 38878.09
For the calendar year 1996
JANUARY 38878.09 340.18 116.28
FEBRUARY 38761.81 339.17 117.29
MARCH 38644.52 338.14 118.32
APRIL 38526.20 337.10 119.36
MAY 38406.84 336.06 120.40
JUNE 38286.44 335.01 121.45
JULY 38164.99 333.94 122.52
AUGUST 38042.47 332.87 123.59
SEPTEMBER 37918.88 331.79 124.67
OCTOBER 37794.22 330.70 125.76
NOVEMBER 37668.45 329.60 126.86
DECEMBER 37541.59 328.49 127.97
Interest paid during the year= 4013.05
Principal repaid during the year= 1464.47
Principal outstanding at year end= 37413.62
For the calendar year 1997
JANUARY 37413.62 327.37 129.09
FEBRUARY 37284.53 326.24 130.22
MARCH 37154.31 325.10 131.36
APRIL 37022.95 323.95 132.51
MAY 36890.44 322.79 133.67
JUNE 36756.77 321.62 134.84
JULY 36621.93 320.44 136.02
AUGUST 36485.92 319.25 137.21
SEPTEMBER 36348.71 318.05 138.41
OCTOBER 36210.30 316.84 139.62
NOVEMBER 36070.68 315.62 140.84
DECEMBER 35929.84 314.39 142.07
Interest paid during the year= 3851.66
Principal repaid during the year= 1625.86
Principal outstanding at year end= 35787.76
For the calendar year 1998
JANUARY 35787.76 313.14 143.32
FEBRUARY 35644.44 311.89 144.57
MARCH 35499.87 310.62 145.84
APRIL 35354.04 309.35 147.11
MAY 35206.92 308.06 148.40
JUNE 35058.52 306.76 149.70
JULY 34908.83 305.45 151.01
AUGUST 34757.82 304.13 152.33
SEPTEMBER 34605.49 302.80 153.66
OCTOBER 34451.83 301.45 155.01
NOVEMBER 34296.82 300.10 156.36
DECEMBER 34140.46 298.73 157.73
Interest paid during the year= 3672.49
Principal repaid during the year= 1805.03
Principal outstanding at year end= 33982.73
For the calendar year 1999
JANUARY 33982.73 297.35 159.11
FEBRUARY 33823.62 295.96 160.50
MARCH 33663.12 294.55 161.91
APRIL 33501.21 293.14 163.32
MAY 33337.88 291.71 164.75
JUNE 33173.13 290.26 166.20
JULY 33006.93 288.81 167.65
AUGUST 32839.29 287.34 169.12
SEPTEMBER 32670.17 285.86 170.60
OCTOBER 32499.57 284.37 172.09
NOVEMBER 32327.48 282.87 173.59
DECEMBER 32153.89 281.35 175.11
Interest paid during the year= 3473.57
Principal repaid during the year= 2003.95
Principal outstanding at year end= 31978.78