Docstoc

Loan Amortization Calculator

Document Sample
Loan Amortization Calculator Powered By Docstoc
					                                                                                                                      AKW 9/12/06
                                     LOAN CALCULATOR *
Ministry                                                                   Location

                                           MONTHLY PAYMENTS
             TO CALCULATE PAYMENTS                                                 TO CALCULATE INTEREST RATE
The original loan amount to be                $    100,000.00              The original loan amount to be             $100,000
Amortization period, in years                        25                    Amortization period, in years                  25
The interest rate to be:                          6.250%                   The monthly debt payments to be             $659.67
The monthly debt payments would be                $659.67                  The interest rate would be                  6.250%
Months untill maturity or interest reset             60                    Months untill maturity or interest reset       60
Principal at maturity or interest reset           $90,251                  Principal at maturity or interest reset     $90,251
New amortization schedule                            20                    New amortization schedule                      20
Possible interest rate at review                  8.000%                   Possible interest rate at review            8.000%
New estimated payments at interest reset          $754.89                  New estimated payments at interest reset    $754.89
Possible increase in monthly payments               14%                    Possible increase in monthly payments         14%


           TO CALCULATE LOAN AMOUNT                                                TO CALCULATE AMORTIZATION
Amortization period, in years                         25                   The original loan amount to be             $100,000
The interest rate to be:                           6.250%                  The interest rate to be:                    6.250%
The monthly debt payments to be                    $659.96                 The monthly debt payments to be             $659.67
The original loan amount would be                 $100,044                 Amortization period, in years, would be      25.0
Months untill maturity or interest reset              60                   Months till maturity or interest reset         60
Principal at maturity or interest reset            $90,291                 Principal at maturity or interest reset     $90,251
New amortization schedule                             20                   New amortization schedule                      20
Possible interest rate at review                   8.000%                  Possible interest rate at review            8.000%
New estimated payments at interest reset           $755.23                 New estimated payments at interest reset    $754.90
Possible increase in monthly payments                14%                   Possible increase in monthly payments         14%


                                         ANNUALIZED PAYMENTS
             TO CALCULATE PAYMENTS                                                 TO CALCULATE INTEREST RATE
The original loan amount to be                    $100,000                 The original loan amount to be             $100,000
Amortization period, in years                         25                   Amortization period, in years                  25
The interest rate to be:                           6.250%                  The debt payments for the year to be       $7,916.03
The debt payments for the year would be           $7,916.03                The interest rate would be                  6.250%
Months untill maturity or interest reset              60                   Months untill maturity or interest reset       60
Principal at maturity or interest reset            $90,251                 Principal at maturity or interest reset     $90,251
New amortization schedule                             20                   New amortization schedule                      20
Possible interest rate at review                   8.000%                  Possible interest rate at review            8.000%
New estimated payments at interest reset          $9,058.74                New estimated payments at interest reset   $9,058.74
Possible increase in monthly payments                14%                   Possible increase in monthly payments         14%


           TO CALCULATE LOAN AMOUNT                                                TO CALCULATE AMORTIZATION
Amortization period, in years                         25                   The original loan amount to be             $100,000
The interest rate to be:                           6.250%                  The interest rate to be:                    6.250%
The debt payments for the year to be              $8,424.96                The debt payments for the year to be       $7,916.03
The original loan amount would be                 $106,429                 Amortization period, in years, would be      25.0
Months untill maturity or interest reset              60                   Months till maturity or interest reset         60
Principal at maturity or interest reset            $96,053                 Principal at maturity or interest reset     $90,251
New amortization schedule                             20                   New amortization schedule                      20
Possible interest rate at review                   8.000%                  Possible interest rate at review            8.000%
New estimated payments at interest reset          $9,641.13                New estimated payments at interest reset   $9,058.74
Possible increase in monthly payments                14%                   Possible increase in monthly payments         14%

* The Mission Investment Fund calculates interest on the industry standard of "Actual/Actual"
This spreadsheet calculates the interest based on the industry standard of "30/360"
LOAN REPAYMENT SCHEDULE (for estimating purposes only *)
                      Option 1

PAYMENT PRINCIPAL TOTAL          INTEREST PRINCIPAL INTEREST   PAYMENT
NUMBER BALANCE PAYMENT             COST     PAID       RATE    NUMBER
    1    $100,000 $659.67           $521    $139      6.250%       1
    2     $99,861  $660             $520    $140      6.250%       2
    3     $99,722  $660             $519    $140      6.250%       3
    4     $99,581  $660             $519    $141      6.250%       4
    5     $99,440  $660             $518    $142      6.250%       5
    6     $99,299  $660             $517    $142      6.250%       6
    7     $99,156  $660             $516    $143      6.250%       7
    8     $99,013  $660             $516    $144      6.250%       8
    9     $98,869  $660             $515    $145      6.250%       9
   10     $98,724  $660             $514    $145      6.250%      10
   11     $98,579  $660             $513    $146      6.250%      11
   12     $98,432  $660             $513    $147      6.250%      12
   13     $98,285  $660             $512    $148      6.250%      13
   14     $98,138  $660             $511    $149      6.250%      14
   15     $97,989  $660             $510    $149      6.250%      15
   16     $97,840  $660             $510    $150      6.250%      16
   17     $97,690  $660             $509    $151      6.250%      17
   18     $97,539  $660             $508    $152      6.250%      18
   19     $97,387  $660             $507    $152      6.250%      19
   20     $97,235  $660             $506    $153      6.250%      20
   21     $97,081  $660             $506    $154      6.250%      21
   22     $96,927  $660             $505    $155      6.250%      22
   23     $96,773  $660             $504    $156      6.250%      23
   24     $96,617  $660             $503    $156      6.250%      24
   25     $96,461  $660             $502    $157      6.250%      25
   26     $96,303  $660             $502    $158      6.250%      26
   27     $96,145  $660             $501    $159      6.250%      27
   28     $95,986  $660             $500    $160      6.250%      28
   29     $95,827  $660             $499    $161      6.250%      29
   30     $95,666  $660             $498    $161      6.250%      30
   31     $95,505  $660             $497    $162      6.250%      31
   32     $95,342  $660             $497    $163      6.250%      32
   33     $95,179  $660             $496    $164      6.250%      33
   34     $95,015  $660             $495    $165      6.250%      34
   35     $94,850  $660             $494    $166      6.250%      35
   36     $94,685  $660             $493    $167      6.250%      36
   37     $94,518  $660             $492    $167      6.250%      37
   38     $94,351  $660             $491    $168      6.250%      38
   39     $94,183  $660             $491    $169      6.250%      39
   40     $94,013  $660             $490    $170      6.250%      40
   41     $93,843  $660             $489    $171      6.250%      41
   42     $93,673  $660             $488    $172      6.250%      42
   43     $93,501  $660             $487    $173      6.250%      43
   44     $93,328  $660             $486    $174      6.250%      44
   45     $93,155  $660             $485    $174      6.250%      45
   46     $92,980  $660             $484    $175      6.250%      46
47   $92,805   $660   $483   $176   6.250%   47
48   $92,628   $660   $482   $177   6.250%   48
49   $92,451   $660   $482   $178   6.250%   49
50   $92,273   $660   $481   $179   6.250%   50
51   $92,094   $660   $480   $180   6.250%   51
52   $91,914   $660   $479   $181   6.250%   52
53   $91,733   $660   $478   $182   6.250%   53
54   $91,551   $660   $477   $183   6.250%   54
55   $91,368   $660   $476   $184   6.250%   55
56   $91,184   $660   $475   $185   6.250%   56
57   $91,000   $660   $474   $186   6.250%   57
58   $90,814   $660   $473   $187   6.250%   58
59   $90,627   $660   $472   $188   6.250%   59
60   $90,440   $660   $471   $189   6.250%   60
61   $90,251   $755   $602   $153   8.000%   61
62   $90,098   $755   $601   $154   8.000%   62
63   $89,943   $755   $600   $155   8.000%   63
64   $89,788   $755   $599   $156   8.000%   64
65   $89,632   $755   $598   $157   8.000%   65
66   $89,475   $755   $596   $158   8.000%   66
67   $89,316   $755   $595   $159   8.000%   67
68   $89,157   $755   $594   $161   8.000%   68
69   $88,996   $755   $593   $162   8.000%   69
70   $88,835   $755   $592   $163   8.000%   70
71   $88,672   $755   $591   $164   8.000%   71
72   $88,508   $755   $590   $165   8.000%   72
73   $88,343   $755   $589   $166   8.000%   73
74   $88,177   $755   $588   $167   8.000%   74
75   $88,010   $755   $587   $168   8.000%   75
76   $87,842   $755   $586   $169   8.000%   76
77   $87,673   $755   $584   $170   8.000%   77
78   $87,502   $755   $583   $172   8.000%   78
79   $87,331   $755   $582   $173   8.000%   79
80   $87,158   $755   $581   $174   8.000%   80
81   $86,984   $755   $580   $175   8.000%   81
82   $86,809   $755   $579   $176   8.000%   82
83   $86,633   $755   $578   $177   8.000%   83
84   $86,456   $755   $576   $179   8.000%   84
85   $86,277   $755   $575   $180   8.000%   85
86   $86,098   $755   $574   $181   8.000%   86
87   $85,917   $755   $573   $182   8.000%   87
88   $85,735   $755   $572   $183   8.000%   88
89   $85,551   $755   $570   $185   8.000%   89
90   $85,367   $755   $569   $186   8.000%   90
91   $85,181   $755   $568   $187   8.000%   91
92   $84,994   $755   $567   $188   8.000%   92
93   $84,806   $755   $565   $190   8.000%   93
94   $84,616   $755   $564   $191   8.000%   94
95   $84,425   $755   $563   $192   8.000%   95
96   $84,233   $755   $562   $193   8.000%   96
97   $84,040   $755   $560   $195   8.000%   97
98   $83,845   $755   $559   $196   8.000%   98
 99   $83,649   $755   $558   $197   8.000%    99
100   $83,452   $755   $556   $199   8.000%   100
101   $83,254   $755   $555   $200   8.000%   101
102   $83,054   $755   $554   $201   8.000%   102
103   $82,853   $755   $552   $203   8.000%   103
104   $82,650   $755   $551   $204   8.000%   104
105   $82,446   $755   $550   $205   8.000%   105
106   $82,241   $755   $548   $207   8.000%   106
107   $82,034   $755   $547   $208   8.000%   107
108   $81,826   $755   $546   $209   8.000%   108
109   $81,617   $755   $544   $211   8.000%   109
110   $81,406   $755   $543   $212   8.000%   110
111   $81,194   $755   $541   $214   8.000%   111
112   $80,980   $755   $540   $215   8.000%   112
113   $80,765   $755   $538   $216   8.000%   113
114   $80,549   $755   $537   $218   8.000%   114
115   $80,331   $755   $536   $219   8.000%   115
116   $80,112   $755   $534   $221   8.000%   116
117   $79,891   $755   $533   $222   8.000%   117
118   $79,668   $755   $531   $224   8.000%   118
119   $79,445   $755   $530   $225   8.000%   119
120   $79,219   $755   $528   $227   8.000%   120
121   $78,993   $755   $527   $228   8.000%   121
122   $78,764   $755   $525   $230   8.000%   122
123   $78,535   $755   $524   $231   8.000%   123
124   $78,303   $755   $522   $233   8.000%   124
125   $78,070   $755   $520   $234   8.000%   125
126   $77,836   $755   $519   $236   8.000%   126
127   $77,600   $755   $517   $238   8.000%   127
128   $77,362   $755   $516   $239   8.000%   128
129   $77,123   $755   $514   $241   8.000%   129
130   $76,882   $755   $513   $242   8.000%   130
131   $76,640   $755   $511   $244   8.000%   131
132   $76,396   $755   $509   $246   8.000%   132
133   $76,151   $755   $508   $247   8.000%   133
134   $75,903   $755   $506   $249   8.000%   134
135   $75,655   $755   $504   $251   8.000%   135
136   $75,404   $755   $503   $252   8.000%   136
137   $75,152   $755   $501   $254   8.000%   137
138   $74,898   $755   $499   $256   8.000%   138
139   $74,642   $755   $498   $257   8.000%   139
140   $74,385   $755   $496   $259   8.000%   140
141   $74,126   $755   $494   $261   8.000%   141
142   $73,865   $755   $492   $262   8.000%   142
143   $73,603   $755   $491   $264   8.000%   143
144   $73,339   $755   $489   $266   8.000%   144
145   $73,073   $755   $487   $268   8.000%   145
146   $72,805   $755   $485   $270   8.000%   146
147   $72,535   $755   $484   $271   8.000%   147
148   $72,264   $755   $482   $273   8.000%   148
149   $71,991   $755   $480   $275   8.000%   149
150   $71,716   $755   $478   $277   8.000%   150
151   $71,439   $755   $476   $279   8.000%   151
152   $71,161   $755   $474   $280   8.000%   152
153   $70,880   $755   $473   $282   8.000%   153
154   $70,598   $755   $471   $284   8.000%   154
155   $70,313   $755   $469   $286   8.000%   155
156   $70,027   $755   $467   $288   8.000%   156
157   $69,739   $755   $465   $290   8.000%   157
158   $69,449   $755   $463   $292   8.000%   158
159   $69,157   $755   $461   $294   8.000%   159
160   $68,864   $755   $459   $296   8.000%   160
161   $68,568   $755   $457   $298   8.000%   161
162   $68,270   $755   $455   $300   8.000%   162
163   $67,970   $755   $453   $302   8.000%   163
164   $67,668   $755   $451   $304   8.000%   164
165   $67,365   $755   $449   $306   8.000%   165
166   $67,059   $755   $447   $308   8.000%   166
167   $66,751   $755   $445   $310   8.000%   167
168   $66,441   $755   $443   $312   8.000%   168
169   $66,129   $755   $441   $314   8.000%   169
170   $65,815   $755   $439   $316   8.000%   170
171   $65,499   $755   $437   $318   8.000%   171
172   $65,181   $755   $435   $320   8.000%   172
173   $64,860   $755   $432   $322   8.000%   173
174   $64,538   $755   $430   $325   8.000%   174
175   $64,213   $755   $428   $327   8.000%   175
176   $63,887   $755   $426   $329   8.000%   176
177   $63,558   $755   $424   $331   8.000%   177
178   $63,226   $755   $422   $333   8.000%   178
179   $62,893   $755   $419   $336   8.000%   179
180   $62,557   $755   $417   $338   8.000%   180
181   $62,220   $755   $415   $340   8.000%   181
182   $61,879   $755   $413   $342   8.000%   182
183   $61,537   $755   $410   $345   8.000%   183
184   $61,192   $755   $408   $347   8.000%   184
185   $60,845   $755   $406   $349   8.000%   185
186   $60,496   $755   $403   $352   8.000%   186
187   $60,145   $755   $401   $354   8.000%   187
188   $59,791   $755   $399   $356   8.000%   188
189   $59,434   $755   $396   $359   8.000%   189
190   $59,076   $755   $394   $361   8.000%   190
191   $58,715   $755   $391   $363   8.000%   191
192   $58,351   $755   $389   $366   8.000%   192
193   $57,985   $755   $387   $368   8.000%   193
194   $57,617   $755   $384   $371   8.000%   194
195   $57,246   $755   $382   $373   8.000%   195
196   $56,873   $755   $379   $376   8.000%   196
197   $56,497   $755   $377   $378   8.000%   197
198   $56,119   $755   $374   $381   8.000%   198
199   $55,738   $755   $372   $383   8.000%   199
200   $55,355   $755   $369   $386   8.000%   200
201   $54,969   $755   $366   $388   8.000%   201
202   $54,581   $755   $364   $391   8.000%   202
203   $54,190   $755   $361   $394   8.000%   203
204   $53,796   $755   $359   $396   8.000%   204
205   $53,400   $755   $356   $399   8.000%   205
206   $53,001   $755   $353   $402   8.000%   206
207   $52,599   $755   $351   $404   8.000%   207
208   $52,195   $755   $348   $407   8.000%   208
209   $51,788   $755   $345   $410   8.000%   209
210   $51,378   $755   $343   $412   8.000%   210
211   $50,966   $755   $340   $415   8.000%   211
212   $50,551   $755   $337   $418   8.000%   212
213   $50,133   $755   $334   $421   8.000%   213
214   $49,712   $755   $331   $423   8.000%   214
215   $49,289   $755   $329   $426   8.000%   215
216   $48,863   $755   $326   $429   8.000%   216
217   $48,433   $755   $323   $432   8.000%   217
218   $48,001   $755   $320   $435   8.000%   218
219   $47,567   $755   $317   $438   8.000%   219
220   $47,129   $755   $314   $441   8.000%   220
221   $46,688   $755   $311   $444   8.000%   221
222   $46,244   $755   $308   $447   8.000%   222
223   $45,798   $755   $305   $450   8.000%   223
224   $45,348   $755   $302   $453   8.000%   224
225   $44,896   $755   $299   $456   8.000%   225
226   $44,440   $755   $296   $459   8.000%   226
227   $43,982   $755   $293   $462   8.000%   227
228   $43,520   $755   $290   $465   8.000%   228
229   $43,055   $755   $287   $468   8.000%   229
230   $42,587   $755   $284   $471   8.000%   230
231   $42,116   $755   $281   $474   8.000%   231
232   $41,642   $755   $278   $477   8.000%   232
233   $41,165   $755   $274   $480   8.000%   233
234   $40,684   $755   $271   $484   8.000%   234
235   $40,201   $755   $268   $487   8.000%   235
236   $39,714   $755   $265   $490   8.000%   236
237   $39,224   $755   $261   $493   8.000%   237
238   $38,730   $755   $258   $497   8.000%   238
239   $38,234   $755   $255   $500   8.000%   239
240   $37,734   $755   $252   $503   8.000%   240
241   $37,230   $755   $248   $507   8.000%   241
242   $36,724   $755   $245   $510   8.000%   242
243   $36,213   $755   $241   $513   8.000%   243
244   $35,700   $755   $238   $517   8.000%   244
245   $35,183   $755   $235   $520   8.000%   245
246   $34,663   $755   $231   $524   8.000%   246
247   $34,139   $755   $228   $527   8.000%   247
248   $33,612   $755   $224   $531   8.000%   248
249   $33,081   $755   $221   $534   8.000%   249
250   $32,546   $755   $217   $538   8.000%   250
251   $32,009   $755   $213   $542   8.000%   251
252   $31,467   $755   $210   $545   8.000%   252
253   $30,922   $755   $206   $549   8.000%   253
254   $30,373   $755   $202   $552   8.000%   254
    255        $29,821        $755          $199         $556        8.000%                     255
    256        $29,265        $755          $195         $560        8.000%                     256
    257        $28,705        $755          $191         $564        8.000%                     257
    258        $28,141        $755          $188         $567        8.000%                     258
    259        $27,574        $755          $184         $571        8.000%                     259
    260        $27,003        $755          $180         $575        8.000%                     260
    261        $26,428        $755          $176         $579        8.000%                     261
    262        $25,849        $755          $172         $583        8.000%                     262
    263        $25,267        $755          $168         $586        8.000%                     263
    264        $24,680        $755          $165         $590        8.000%                     264
    265        $24,090        $755          $161         $594        8.000%                     265
    266        $23,496        $755          $157         $598        8.000%                     266
    267        $22,898        $755          $153         $602        8.000%                     267
    268        $22,295        $755          $149         $606        8.000%                     268
    269        $21,689        $755          $145         $610        8.000%                     269
    270        $21,079        $755          $141         $614        8.000%                     270
    271        $20,464        $755          $136         $618        8.000%                     271
    272        $19,846        $755          $132         $623        8.000%                     272
    273        $19,223        $755          $128         $627        8.000%                     273
    274        $18,597        $755          $124         $631        8.000%                     274
    275        $17,966        $755          $120         $635        8.000%                     275
    276        $17,330        $755          $116         $639        8.000%                     276
    277        $16,691        $755          $111         $644        8.000%                     277
    278        $16,048        $755          $107         $648        8.000%                     278
    279        $15,400        $755          $103         $652        8.000%                     279
    280        $14,747        $755           $98         $657        8.000%                     280
    281        $14,091        $755           $94         $661        8.000%                     281
    282        $13,430        $755           $90         $665        8.000%                     282
    283        $12,764        $755           $85         $670        8.000%                     283
    284        $12,095        $755           $81         $674        8.000%                     284
    285        $11,420        $755           $76         $679        8.000%                     285
    286        $10,742        $755           $72         $683        8.000%                     286
    287        $10,058        $755           $67         $688        8.000%                     287
    288         $9,371        $755           $62         $692        8.000%                     288
    289         $8,678        $755           $58         $697        8.000%                     289
    290         $7,981        $755           $53         $702        8.000%                     290
    291         $7,279        $755           $49         $706        8.000%                     291
    292         $6,573        $755           $44         $711        8.000%                     292
    293         $5,862        $755           $39         $716        8.000%                     293
    294         $5,146        $755           $34         $721        8.000%                     294
    295         $4,426        $755           $30         $725        8.000%                     295
    296         $3,700        $755           $25         $730        8.000%                     296
    297         $2,970        $755           $20         $735        8.000%                     297
    298         $2,235        $755           $15         $740        8.000%                     298
    299         $1,495        $755           $10         $745        8.000%                     299
    300          $750         $755            $5         $750        8.000%                     300
                 ($0)

* The Mission Investment Fund calculates interest on the industry standard of "Actual/Actual"
This spreadsheet calculates the interest based on the industry standard of "30/360"
        Option 2

PRINCIPAL TOTAL     INTEREST PRINCIPAL INTEREST
BALANCE PAYMENT       COST     PAID       RATE
 $100,000 $659.67      $521    $139      6.250%
  $99,861  $660        $520    $140      6.250%
  $99,722  $660        $519    $140      6.250%
  $99,581  $660        $519    $141      6.250%
  $99,440  $660        $518    $142      6.250%
  $99,299  $660        $517    $142      6.250%
  $99,156  $660        $516    $143      6.250%
  $99,013  $660        $516    $144      6.250%
  $98,869  $660        $515    $145      6.250%
  $98,724  $660        $514    $145      6.250%
  $98,579  $660        $513    $146      6.250%
  $98,432  $660        $513    $147      6.250%
  $98,285  $660        $512    $148      6.250%
  $98,138  $660        $511    $149      6.250%
  $97,989  $660        $510    $149      6.250%
  $97,840  $660        $510    $150      6.250%
  $97,690  $660        $509    $151      6.250%
  $97,539  $660        $508    $152      6.250%
  $97,387  $660        $507    $152      6.250%
  $97,235  $660        $506    $153      6.250%
  $97,081  $660        $506    $154      6.250%
  $96,927  $660        $505    $155      6.250%
  $96,773  $660        $504    $156      6.250%
  $96,617  $660        $503    $156      6.250%
  $96,461  $660        $502    $157      6.250%
  $96,303  $660        $502    $158      6.250%
  $96,145  $660        $501    $159      6.250%
  $95,986  $660        $500    $160      6.250%
  $95,827  $660        $499    $161      6.250%
  $95,666  $660        $498    $161      6.250%
  $95,505  $660        $497    $162      6.250%
  $95,342  $660        $497    $163      6.250%
  $95,179  $660        $496    $164      6.250%
  $95,015  $660        $495    $165      6.250%
  $94,850  $660        $494    $166      6.250%
  $94,685  $660        $493    $167      6.250%
  $94,518  $660        $492    $167      6.250%
  $94,351  $660        $491    $168      6.250%
  $94,183  $660        $491    $169      6.250%
  $94,013  $660        $490    $170      6.250%
  $93,843  $660        $489    $171      6.250%
  $93,673  $660        $488    $172      6.250%
  $93,501  $660        $487    $173      6.250%
  $93,328  $660        $486    $174      6.250%
  $93,155  $660        $485    $174      6.250%
  $92,980  $660        $484    $175      6.250%
$92,805   $660   $483   $176   6.250%
$92,628   $660   $482   $177   6.250%
$92,451   $660   $482   $178   6.250%
$92,273   $660   $481   $179   6.250%
$92,094   $660   $480   $180   6.250%
$91,914   $660   $479   $181   6.250%
$91,733   $660   $478   $182   6.250%
$91,551   $660   $477   $183   6.250%
$91,368   $660   $476   $184   6.250%
$91,184   $660   $475   $185   6.250%
$91,000   $660   $474   $186   6.250%
$90,814   $660   $473   $187   6.250%
$90,627   $660   $472   $188   6.250%
$90,440   $660   $471   $189   6.250%
$90,251   $755   $602   $153   8.000%
$90,098   $755   $601   $154   8.000%
$89,943   $755   $600   $155   8.000%
$89,788   $755   $599   $156   8.000%
$89,632   $755   $598   $157   8.000%
$89,475   $755   $596   $158   8.000%
$89,316   $755   $595   $159   8.000%
$89,157   $755   $594   $161   8.000%
$88,996   $755   $593   $162   8.000%
$88,835   $755   $592   $163   8.000%
$88,672   $755   $591   $164   8.000%
$88,508   $755   $590   $165   8.000%
$88,343   $755   $589   $166   8.000%
$88,177   $755   $588   $167   8.000%
$88,010   $755   $587   $168   8.000%
$87,842   $755   $586   $169   8.000%
$87,673   $755   $584   $170   8.000%
$87,502   $755   $583   $172   8.000%
$87,331   $755   $582   $173   8.000%
$87,158   $755   $581   $174   8.000%
$86,984   $755   $580   $175   8.000%
$86,809   $755   $579   $176   8.000%
$86,633   $755   $578   $177   8.000%
$86,456   $755   $576   $179   8.000%
$86,277   $755   $575   $180   8.000%
$86,098   $755   $574   $181   8.000%
$85,917   $755   $573   $182   8.000%
$85,735   $755   $572   $183   8.000%
$85,551   $755   $570   $185   8.000%
$85,367   $755   $569   $186   8.000%
$85,181   $755   $568   $187   8.000%
$84,994   $755   $567   $188   8.000%
$84,806   $755   $565   $190   8.000%
$84,616   $755   $564   $191   8.000%
$84,425   $755   $563   $192   8.000%
$84,233   $755   $562   $193   8.000%
$84,040   $755   $560   $195   8.000%
$83,845   $755   $559   $196   8.000%
$83,649   $755   $558   $197   8.000%
$83,452   $755   $556   $199   8.000%
$83,254   $755   $555   $200   8.000%
$83,054   $755   $554   $201   8.000%
$82,853   $755   $552   $203   8.000%
$82,650   $755   $551   $204   8.000%
$82,446   $755   $550   $205   8.000%
$82,241   $755   $548   $207   8.000%
$82,034   $755   $547   $208   8.000%
$81,826   $755   $546   $209   8.000%
$81,617   $755   $544   $211   8.000%
$81,406   $755   $543   $212   8.000%
$81,194   $755   $541   $214   8.000%
$80,980   $755   $540   $215   8.000%
$80,765   $755   $538   $216   8.000%
$80,549   $755   $537   $218   8.000%
$80,331   $755   $536   $219   8.000%
$80,112   $755   $534   $221   8.000%
$79,891   $755   $533   $222   8.000%
$79,668   $755   $531   $224   8.000%
$79,445   $755   $530   $225   8.000%
$79,219   $755   $528   $227   8.000%
$78,993   $755   $527   $228   8.000%
$78,764   $755   $525   $230   8.000%
$78,535   $755   $524   $231   8.000%
$78,303   $755   $522   $233   8.000%
$78,070   $755   $520   $234   8.000%
$77,836   $755   $519   $236   8.000%
$77,600   $755   $517   $238   8.000%
$77,362   $755   $516   $239   8.000%
$77,123   $755   $514   $241   8.000%
$76,882   $755   $513   $242   8.000%
$76,640   $755   $511   $244   8.000%
$76,396   $755   $509   $246   8.000%
$76,151   $755   $508   $247   8.000%
$75,903   $755   $506   $249   8.000%
$75,655   $755   $504   $251   8.000%
$75,404   $755   $503   $252   8.000%
$75,152   $755   $501   $254   8.000%
$74,898   $755   $499   $256   8.000%
$74,642   $755   $498   $257   8.000%
$74,385   $755   $496   $259   8.000%
$74,126   $755   $494   $261   8.000%
$73,865   $755   $492   $262   8.000%
$73,603   $755   $491   $264   8.000%
$73,339   $755   $489   $266   8.000%
$73,073   $755   $487   $268   8.000%
$72,805   $755   $485   $270   8.000%
$72,535   $755   $484   $271   8.000%
$72,264   $755   $482   $273   8.000%
$71,991   $755   $480   $275   8.000%
$71,716   $755   $478   $277   8.000%
$71,439   $755   $476   $279   8.000%
$71,161   $755   $474   $280   8.000%
$70,880   $755   $473   $282   8.000%
$70,598   $755   $471   $284   8.000%
$70,313   $755   $469   $286   8.000%
$70,027   $755   $467   $288   8.000%
$69,739   $755   $465   $290   8.000%
$69,449   $755   $463   $292   8.000%
$69,157   $755   $461   $294   8.000%
$68,864   $755   $459   $296   8.000%
$68,568   $755   $457   $298   8.000%
$68,270   $755   $455   $300   8.000%
$67,970   $755   $453   $302   8.000%
$67,668   $755   $451   $304   8.000%
$67,365   $755   $449   $306   8.000%
$67,059   $755   $447   $308   8.000%
$66,751   $755   $445   $310   8.000%
$66,441   $755   $443   $312   8.000%
$66,129   $755   $441   $314   8.000%
$65,815   $755   $439   $316   8.000%
$65,499   $755   $437   $318   8.000%
$65,181   $755   $435   $320   8.000%
$64,860   $755   $432   $322   8.000%
$64,538   $755   $430   $325   8.000%
$64,213   $755   $428   $327   8.000%
$63,887   $755   $426   $329   8.000%
$63,558   $755   $424   $331   8.000%
$63,226   $755   $422   $333   8.000%
$62,893   $755   $419   $336   8.000%
$62,557   $755   $417   $338   8.000%
$62,220   $755   $415   $340   8.000%
$61,879   $755   $413   $342   8.000%
$61,537   $755   $410   $345   8.000%
$61,192   $755   $408   $347   8.000%
$60,845   $755   $406   $349   8.000%
$60,496   $755   $403   $352   8.000%
$60,145   $755   $401   $354   8.000%
$59,791   $755   $399   $356   8.000%
$59,434   $755   $396   $359   8.000%
$59,076   $755   $394   $361   8.000%
$58,715   $755   $391   $363   8.000%
$58,351   $755   $389   $366   8.000%
$57,985   $755   $387   $368   8.000%
$57,617   $755   $384   $371   8.000%
$57,246   $755   $382   $373   8.000%
$56,873   $755   $379   $376   8.000%
$56,497   $755   $377   $378   8.000%
$56,119   $755   $374   $381   8.000%
$55,738   $755   $372   $383   8.000%
$55,355   $755   $369   $386   8.000%
$54,969   $755   $366   $388   8.000%
$54,581   $755   $364   $391   8.000%
$54,190   $755   $361   $394   8.000%
$53,796   $755   $359   $396   8.000%
$53,400   $755   $356   $399   8.000%
$53,001   $755   $353   $402   8.000%
$52,599   $755   $351   $404   8.000%
$52,195   $755   $348   $407   8.000%
$51,788   $755   $345   $410   8.000%
$51,378   $755   $343   $412   8.000%
$50,966   $755   $340   $415   8.000%
$50,551   $755   $337   $418   8.000%
$50,133   $755   $334   $421   8.000%
$49,712   $755   $331   $423   8.000%
$49,289   $755   $329   $426   8.000%
$48,863   $755   $326   $429   8.000%
$48,433   $755   $323   $432   8.000%
$48,001   $755   $320   $435   8.000%
$47,567   $755   $317   $438   8.000%
$47,129   $755   $314   $441   8.000%
$46,688   $755   $311   $444   8.000%
$46,244   $755   $308   $447   8.000%
$45,798   $755   $305   $450   8.000%
$45,348   $755   $302   $453   8.000%
$44,896   $755   $299   $456   8.000%
$44,440   $755   $296   $459   8.000%
$43,982   $755   $293   $462   8.000%
$43,520   $755   $290   $465   8.000%
$43,055   $755   $287   $468   8.000%
$42,587   $755   $284   $471   8.000%
$42,116   $755   $281   $474   8.000%
$41,642   $755   $278   $477   8.000%
$41,165   $755   $274   $480   8.000%
$40,684   $755   $271   $484   8.000%
$40,201   $755   $268   $487   8.000%
$39,714   $755   $265   $490   8.000%
$39,224   $755   $261   $493   8.000%
$38,730   $755   $258   $497   8.000%
$38,234   $755   $255   $500   8.000%
$37,734   $755   $252   $503   8.000%
$37,230   $755   $248   $507   8.000%
$36,724   $755   $245   $510   8.000%
$36,213   $755   $241   $513   8.000%
$35,700   $755   $238   $517   8.000%
$35,183   $755   $235   $520   8.000%
$34,663   $755   $231   $524   8.000%
$34,139   $755   $228   $527   8.000%
$33,612   $755   $224   $531   8.000%
$33,081   $755   $221   $534   8.000%
$32,546   $755   $217   $538   8.000%
$32,009   $755   $213   $542   8.000%
$31,467   $755   $210   $545   8.000%
$30,922   $755   $206   $549   8.000%
$30,373   $755   $202   $552   8.000%
$29,821   $755   $199   $556   8.000%
$29,265   $755   $195   $560   8.000%
$28,705   $755   $191   $564   8.000%
$28,141   $755   $188   $567   8.000%
$27,574   $755   $184   $571   8.000%
$27,003   $755   $180   $575   8.000%
$26,428   $755   $176   $579   8.000%
$25,849   $755   $172   $583   8.000%
$25,267   $755   $168   $586   8.000%
$24,680   $755   $165   $590   8.000%
$24,090   $755   $161   $594   8.000%
$23,496   $755   $157   $598   8.000%
$22,898   $755   $153   $602   8.000%
$22,295   $755   $149   $606   8.000%
$21,689   $755   $145   $610   8.000%
$21,079   $755   $141   $614   8.000%
$20,464   $755   $136   $618   8.000%
$19,846   $755   $132   $623   8.000%
$19,223   $755   $128   $627   8.000%
$18,597   $755   $124   $631   8.000%
$17,966   $755   $120   $635   8.000%
$17,330   $755   $116   $639   8.000%
$16,691   $755   $111   $644   8.000%
$16,048   $755   $107   $648   8.000%
$15,400   $755   $103   $652   8.000%
$14,747   $755    $98   $657   8.000%
$14,091   $755    $94   $661   8.000%
$13,430   $755    $90   $665   8.000%
$12,764   $755    $85   $670   8.000%
$12,095   $755    $81   $674   8.000%
$11,420   $755    $76   $679   8.000%
$10,742   $755    $72   $683   8.000%
$10,058   $755    $67   $688   8.000%
 $9,371   $755    $62   $692   8.000%
 $8,678   $755    $58   $697   8.000%
 $7,981   $755    $53   $702   8.000%
 $7,279   $755    $49   $706   8.000%
 $6,573   $755    $44   $711   8.000%
 $5,862   $755    $39   $716   8.000%
 $5,146   $755    $34   $721   8.000%
 $4,426   $755    $30   $725   8.000%
 $3,700   $755    $25   $730   8.000%
 $2,970   $755    $20   $735   8.000%
 $2,235   $755    $15   $740   8.000%
 $1,495   $755    $10   $745   8.000%
  $750    $755     $5   $750   8.000%
  ($0)