-
Notifications
You must be signed in to change notification settings - Fork 0
/
Copy pathoutput4.txt
401 lines (354 loc) · 24.2 KB
/
output4.txt
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
354
355
356
357
358
359
360
361
362
363
364
365
366
367
368
369
370
371
372
373
374
375
376
377
378
379
380
381
382
383
384
385
386
387
388
389
390
391
392
393
394
395
396
397
398
399
400
401
---------------------------------------------------------------------
Year Month Interest Principal Balance | INTEREST PRINCIPAL EXTRA
---------------------------------------------------------------------
1 1 729 210 174790 | 729 210
2 728 211 174579 | 1457 421
3 727 212 174367 | 2185 633
4 727 213 174154 | 2911 846
5 726 214 173940 | 3637 1060
6 725 215 173725 | 4362 1275
7 724 216 173510 | 5086 1490
8 723 216 173293 | 5809 1707
9 722 217 173076 | 6531 1924
10 721 218 172857 | 7252 2143
11 720 219 172638 | 7972 2362
12 719 220 170918 | 8691 4082 1500
---------------------------------------------------------------------
Year Month Interest Principal Balance | INTEREST PRINCIPAL EXTRA
---------------------------------------------------------------------
2 13 712 227 170691 | 9404 4309
14 711 228 170463 | 10115 4537
15 710 229 170233 | 10825 4767
16 709 230 170003 | 11534 4997
17 708 231 169772 | 12243 5228
18 707 232 169540 | 12950 5460
19 706 233 169307 | 13656 5693
20 705 234 169073 | 14362 5927
21 704 235 168838 | 15066 6162
22 703 236 168602 | 15770 6398
23 703 237 168365 | 16472 6635
24 702 238 166627 | 17174 8373 1500
---------------------------------------------------------------------
Year Month Interest Principal Balance | INTEREST PRINCIPAL EXTRA
---------------------------------------------------------------------
3 25 694 245 166382 | 17868 8618
26 693 246 166136 | 18561 8864
27 692 247 165889 | 19254 9111
28 691 248 165641 | 19945 9359
29 690 249 165391 | 20635 9609
30 689 250 165141 | 21324 9859
31 688 251 164890 | 22012 10110
32 687 252 164637 | 22699 10363
33 686 253 164384 | 23385 10616
34 685 255 164129 | 24070 10871
35 684 256 163874 | 24754 11126
36 683 257 162117 | 25437 12883 1500
---------------------------------------------------------------------
Year Month Interest Principal Balance | INTEREST PRINCIPAL EXTRA
---------------------------------------------------------------------
4 37 675 264 161853 | 26112 13147
38 674 265 161588 | 26787 13412
39 673 266 161322 | 27460 13678
40 672 267 161055 | 28132 13945
41 671 268 160786 | 28803 14214
42 670 269 160517 | 29473 14483
43 669 271 160246 | 30142 14754
44 668 272 159974 | 30810 15026
45 667 273 159702 | 31476 15298
46 665 274 159428 | 32142 15572
47 664 275 159152 | 32806 15848
48 663 276 157376 | 33469 17624 1500
---------------------------------------------------------------------
Year Month Interest Principal Balance | INTEREST PRINCIPAL EXTRA
---------------------------------------------------------------------
5 49 656 284 157092 | 34125 17908
50 655 285 156808 | 34779 18192
51 653 286 156521 | 35433 18479
52 652 287 156234 | 36085 18766
53 651 288 155946 | 36736 19054
54 650 290 155656 | 37386 19344
55 649 291 155365 | 38034 19635
56 647 292 155073 | 38682 19927
57 646 293 154780 | 39328 20220
58 645 295 154485 | 39973 20515
59 644 296 154190 | 40616 20810
60 642 297 152393 | 41259 22607 1500
---------------------------------------------------------------------
Year Month Interest Principal Balance | INTEREST PRINCIPAL EXTRA
---------------------------------------------------------------------
6 61 635 304 152088 | 41894 22912
62 634 306 151782 | 42528 23218
63 632 307 151475 | 43160 23525
64 631 308 151167 | 43791 23833
65 630 310 150857 | 44421 24143
66 629 311 150547 | 45050 24453
67 627 312 150234 | 45677 24766
68 626 313 149921 | 46303 25079
69 625 315 149606 | 46927 25394
70 623 316 149290 | 47551 25710
71 622 317 148973 | 48173 26027
72 621 319 147154 | 48794 27846 1500
---------------------------------------------------------------------
Year Month Interest Principal Balance | INTEREST PRINCIPAL EXTRA
---------------------------------------------------------------------
7 73 613 326 146828 | 49407 28172
74 612 328 146500 | 50018 28500
75 610 329 146171 | 50629 28829
76 609 330 145841 | 51238 29159
77 608 332 145509 | 51846 29491
78 606 333 145176 | 52452 29824
79 605 335 144841 | 53057 30159
80 604 336 144505 | 53660 30495
81 602 337 144168 | 54262 30832
82 601 339 143829 | 54863 31171
83 599 340 143489 | 55462 31511
84 598 342 141648 | 56060 33352 1500
---------------------------------------------------------------------
Year Month Interest Principal Balance | INTEREST PRINCIPAL EXTRA
---------------------------------------------------------------------
8 85 590 349 141298 | 56650 33702
86 589 351 140948 | 57239 34052
87 587 352 140595 | 57827 34405
88 586 354 140242 | 58412 34758
89 584 355 139887 | 58997 35113
90 583 357 139530 | 59580 35470
91 581 358 139172 | 60161 35828
92 580 360 138813 | 60741 36187
93 578 361 138451 | 61319 36549
94 577 363 138089 | 61896 36911
95 575 364 137725 | 62471 37275
96 574 366 135859 | 63045 39141 1500
---------------------------------------------------------------------
Year Month Interest Principal Balance | INTEREST PRINCIPAL EXTRA
---------------------------------------------------------------------
9 97 566 373 135486 | 63611 39514
98 565 375 135111 | 64176 39889
99 563 376 134734 | 64739 40266
100 561 378 134356 | 65300 40644
101 560 380 133977 | 65860 41023
102 558 381 133596 | 66418 41404
103 557 383 133213 | 66975 41787
104 555 384 132828 | 67530 42172
105 553 386 132442 | 68083 42558
106 552 388 132055 | 68635 42945
107 550 389 131666 | 69186 43334
108 549 391 129775 | 69734 45225 1500
---------------------------------------------------------------------
Year Month Interest Principal Balance | INTEREST PRINCIPAL EXTRA
---------------------------------------------------------------------
10 109 541 399 129376 | 70275 45624
110 539 400 128976 | 70814 46024
111 537 402 128574 | 71351 46426
112 536 404 128170 | 71887 46830
113 534 405 127765 | 72421 47235
114 532 407 127358 | 72953 47642
115 531 409 126949 | 73484 48051
116 529 410 126538 | 74013 48462
117 527 412 126126 | 74540 48874
118 526 414 125712 | 75066 49288
119 524 416 125297 | 75590 49703
120 522 417 123379 | 76112 51621 1500
---------------------------------------------------------------------
Year Month Interest Principal Balance | INTEREST PRINCIPAL EXTRA
---------------------------------------------------------------------
11 121 514 425 122954 | 76626 52046
122 512 427 122527 | 77138 52473
123 511 429 122098 | 77649 52902
124 509 431 121667 | 78157 53333
125 507 432 121235 | 78664 53765
126 505 434 120800 | 79169 54200
127 503 436 120364 | 79673 54636
128 502 438 119926 | 80174 55074
129 500 440 119486 | 80674 55514
130 498 442 119045 | 81172 55955
131 496 443 118601 | 81668 56399
132 494 445 116656 | 82162 58344 1500
---------------------------------------------------------------------
Year Month Interest Principal Balance | INTEREST PRINCIPAL EXTRA
---------------------------------------------------------------------
12 133 486 453 116203 | 82648 58797
134 484 455 115748 | 83132 59252
135 482 457 115290 | 83615 59710
136 480 459 114831 | 84095 60169
137 478 461 114370 | 84573 60630
138 477 463 113908 | 85050 61092
139 475 465 113443 | 85525 61557
140 473 467 112976 | 85997 62024
141 471 469 112507 | 86468 62493
142 469 471 112037 | 86937 62963
143 467 473 111564 | 87404 63436
144 465 475 109589 | 87868 65411 1500
---------------------------------------------------------------------
Year Month Interest Principal Balance | INTEREST PRINCIPAL EXTRA
---------------------------------------------------------------------
13 145 457 483 109107 | 88325 65893
146 455 485 108622 | 88780 66378
147 453 487 108135 | 89232 66865
148 451 489 107646 | 89683 67354
149 449 491 107155 | 90131 67845
150 446 493 106662 | 90578 68338
151 444 495 106167 | 91022 68833
152 442 497 105670 | 91465 69330
153 440 499 105171 | 91905 69829
154 438 501 104670 | 92343 70330
155 436 503 104166 | 92779 70834
156 434 505 102161 | 93213 72839 1500
---------------------------------------------------------------------
Year Month Interest Principal Balance | INTEREST PRINCIPAL EXTRA
---------------------------------------------------------------------
14 157 426 514 101647 | 93639 73353
158 424 516 101131 | 94062 73869
159 421 518 100613 | 94484 74387
160 419 520 100093 | 94903 74907
161 417 522 99571 | 95320 75429
162 415 525 99046 | 95735 75954
163 413 527 98519 | 96148 76481
164 410 529 97990 | 96558 77010
165 408 531 97459 | 96966 77541
166 406 533 96926 | 97373 78074
167 404 536 96390 | 97776 78610
168 402 538 94352 | 98178 80648 1500
---------------------------------------------------------------------
Year Month Interest Principal Balance | INTEREST PRINCIPAL EXTRA
---------------------------------------------------------------------
15 169 393 546 93806 | 98571 81194
170 391 549 93258 | 98962 81742
171 389 551 92707 | 99351 82293
172 386 553 92154 | 99737 82846
173 384 555 91598 | 100121 83402
174 382 558 91040 | 100503 83960
175 379 560 90480 | 100882 84520
176 377 562 89918 | 101259 85082
177 375 565 89353 | 101633 85647
178 372 567 88786 | 102006 86214
179 370 569 88216 | 102376 86784
180 368 572 86144 | 102743 88856 1500
---------------------------------------------------------------------
Year Month Interest Principal Balance | INTEREST PRINCIPAL EXTRA
---------------------------------------------------------------------
16 181 359 581 85564 | 103102 89436
182 357 583 84981 | 103459 90019
183 354 585 84396 | 103813 90604
184 352 588 83808 | 104164 91192
185 349 590 83218 | 104514 91782
186 347 593 82625 | 104860 92375
187 344 595 82030 | 105205 92970
188 342 598 81432 | 105546 93568
189 339 600 80832 | 105886 94168
190 337 603 80229 | 106223 94771
191 334 605 79624 | 106557 95376
192 332 608 77517 | 106889 97483 1500
---------------------------------------------------------------------
Year Month Interest Principal Balance | INTEREST PRINCIPAL EXTRA
---------------------------------------------------------------------
17 193 323 616 76900 | 107212 98100
194 320 619 76281 | 107532 98719
195 318 622 75660 | 107850 99340
196 315 624 75035 | 108165 99965
197 313 627 74409 | 108478 100591
198 310 629 73779 | 108788 101221
199 307 632 73147 | 109095 101853
200 305 635 72512 | 109400 102488
201 302 637 71875 | 109702 103125
202 299 640 71235 | 110002 103765
203 297 643 70593 | 110298 104407
204 294 645 68447 | 110593 106553 1500
---------------------------------------------------------------------
Year Month Interest Principal Balance | INTEREST PRINCIPAL EXTRA
---------------------------------------------------------------------
18 205 285 654 67793 | 110878 107207
206 282 657 67136 | 111160 107864
207 280 660 66476 | 111440 108524
208 277 662 65814 | 111717 109186
209 274 665 65149 | 111991 109851
210 271 668 64481 | 112263 110519
211 269 671 63810 | 112531 111190
212 266 674 63136 | 112797 111864
213 263 676 62460 | 113060 112540
214 260 679 61781 | 113321 113219
215 257 682 61099 | 113578 113901
216 255 685 58914 | 113833 116086 1500
---------------------------------------------------------------------
Year Month Interest Principal Balance | INTEREST PRINCIPAL EXTRA
---------------------------------------------------------------------
19 217 245 694 58220 | 114078 116780
218 243 697 57523 | 114321 117477
219 240 700 56823 | 114560 118177
220 237 703 56121 | 114797 118879
221 234 706 55415 | 115031 119585
222 231 709 54707 | 115262 120293
223 228 711 53995 | 115490 121005
224 225 714 53281 | 115715 121719
225 222 717 52563 | 115937 122437
226 219 720 51843 | 116156 123157
227 216 723 51119 | 116372 123881
228 213 726 48893 | 116585 126107 1500
---------------------------------------------------------------------
Year Month Interest Principal Balance | INTEREST PRINCIPAL EXTRA
---------------------------------------------------------------------
20 229 204 736 48157 | 116788 126843
230 201 739 47418 | 116989 127582
231 198 742 46677 | 117187 128323
232 194 745 45932 | 117381 129068
233 191 748 45183 | 117573 129817
234 188 751 44432 | 117761 130568
235 185 754 43678 | 117946 131322
236 182 757 42921 | 118128 132079
237 179 761 42160 | 118307 132840
238 176 764 41396 | 118482 133604
239 172 767 40629 | 118655 134371
240 169 770 38359 | 118824 136641 1500
---------------------------------------------------------------------
Year Month Interest Principal Balance | INTEREST PRINCIPAL EXTRA
---------------------------------------------------------------------
21 241 160 780 37579 | 118984 137421
242 157 783 36797 | 119141 138203
243 153 786 36011 | 119294 138989
244 150 789 35221 | 119444 139779
245 147 793 34428 | 119591 140572
246 143 796 33632 | 119734 141368
247 140 799 32833 | 119874 142167
248 137 803 32031 | 120011 142969
249 133 806 31225 | 120145 143775
250 130 809 30415 | 120275 144585
251 127 813 29602 | 120401 145398
252 123 816 27286 | 120525 147714 1500
---------------------------------------------------------------------
Year Month Interest Principal Balance | INTEREST PRINCIPAL EXTRA
---------------------------------------------------------------------
22 253 114 826 26461 | 120638 148539
254 110 829 25631 | 120749 149369
255 107 833 24799 | 120855 150201
256 103 836 23963 | 120959 151037
257 100 840 23123 | 121059 151877
258 96 843 22280 | 121155 152720
259 93 847 21433 | 121248 153567
260 89 850 20583 | 121337 154417
261 86 854 19730 | 121423 155270
262 82 857 18872 | 121505 156128
263 79 861 18012 | 121584 156988
264 75 864 15647 | 121659 159353 1500
---------------------------------------------------------------------
Year Month Interest Principal Balance | INTEREST PRINCIPAL EXTRA
---------------------------------------------------------------------
23 265 65 874 14773 | 121724 160227
266 62 878 13895 | 121786 161105
267 58 882 13014 | 121843 161986
268 54 885 12128 | 121898 162872
269 51 889 11239 | 121948 163761
270 47 893 10347 | 121995 164653
271 43 896 9450 | 122038 165550
272 39 900 8550 | 122078 166450
273 36 904 7647 | 122113 167353
274 32 908 6739 | 122145 168261
275 28 911 5828 | 122173 169172
276 24 915 3413 | 122197 171587 1500
---------------------------------------------------------------------
Year Month Interest Principal Balance | INTEREST PRINCIPAL EXTRA
---------------------------------------------------------------------
24 277 14 925 2487 | 122212 172513
278 10 929 1558 | 122222 173442
279 6 933 625 | 122228 174375
280 3 937 -312 | 122231 175312
The payments are finished 80 months in advanced! (6.67 years)
The interest saving is 40966.58