Docstoc

Sheet1

Document Sample
Sheet1 Powered By Docstoc
					Mortgage
Loan amount                                   95% $118,750.00     Term in mos (n)
Sales (house) price                                $125,000.00    Interest rate per year ( r)
Bank's origination charge                            $1,000.00    Principal and Interest
Your charge/credit                                   $1,000.00
Required services                                    $3,000.00    Real estate taxes
                          Appraisal fee    $275.00
                      Credit report fee      $8.00                Homeowners insurance
               Flood determination fee      $12.00
                         Inspection fee      $0.00                Mortgage insurance
Title services                                       $1,300.00
Owner's title insurance                                 $24.00
Government recording charges                           $185.00    Monthly payment
Transfer taxes                                       $2,500.00    Debts
                  Items paid in advance                           Total Debts
Initial escrow deposit                                $2,000.00
                          Daily interest               $268.41    Gross annual income
Homeowners insurance                                   $500.00    Gross monthly income
             Hazard insurance premium      $500.00
                                                                  Front end (< 31)
                 Total                                $9,777.41   Back end (< 43)

Credit for non-refundable                              $300.00    Max sales price:
Estimated cash required                              $15,727.41
      360      i (m=12)
    5.50%         0.46%
  $674.25

 $3,000.00
  $250.00
  $500.00
    $41.67
  $600.00
    $50.00

 $1,015.92
  $300.00    Front end Back end
 $1,315.92         31%       43%
                    950     1150
$50,000.00    167315.7    202540
 $4,166.67    $167,316

   24.38%
   31.58%

 $176,122
                                                           Principal    Total        Total
                     Remaining Principal     Interest      plus         Interest     Principal
Amortization Table   Principal   Paid        Paid          Interest     Paid         Paid
End of Month 1        118,620.02      129.98      544.27         674.25       544.27       129.98
End of Month 2        118,489.45      130.57      543.68         674.25     1,087.95       260.55
End of Month 3        118,358.27      131.17      543.08         674.25     1,631.02       391.73
End of Month 4        118,226.50      131.77      542.48         674.25     2,173.50       523.50
End of Month 5        118,094.12      132.38      541.87         674.25     2,715.37       655.88
End of Month 6        117,961.14      132.98      541.26         674.25     3,256.63       788.86
End of Month 7        117,827.54      133.59      540.66         674.25     3,797.29       922.46
End of Month 8        117,693.34      134.21      540.04         674.25     4,337.33     1,056.66
End of Month 9        117,558.52      134.82      539.43         674.25     4,876.76     1,191.48
End of Month 10       117,423.08      135.44      538.81         674.25     5,415.57     1,326.92
End of Month 11       117,287.02      136.06      538.19         674.25     5,953.76     1,462.98
End of Month 12       117,150.33      136.68      537.57         674.25     6,491.32     1,599.67
End of Month 13       117,013.02      137.31      536.94         674.25     7,028.26     1,736.98
End of Month 14       116,875.08      137.94      536.31         674.25     7,564.57     1,874.92
End of Month 15       116,736.51      138.57      535.68         674.25     8,100.25     2,013.49
End of Month 16       116,597.30      139.21      535.04         674.25     8,635.29     2,152.70
End of Month 17       116,457.46      139.85      534.40         674.25     9,169.70     2,292.54
End of Month 18       116,316.97      140.49      533.76         674.25     9,703.46     2,433.03
End of Month 19       116,175.84      141.13      533.12         674.25 10,236.58        2,574.16
End of Month 20       116,034.06      141.78      532.47         674.25 10,769.05        2,715.94
End of Month 21       115,891.64      142.43      531.82         674.25 11,300.88        2,858.36
End of Month 22       115,748.56      143.08      531.17         674.25 11,832.05        3,001.44
End of Month 23       115,604.82      143.74      530.51         674.25 12,362.56        3,145.18
End of Month 24       115,460.43      144.39      529.86         674.25 12,892.42        3,289.57
End of Month 25       115,315.37      145.06      529.19         674.25 13,421.61        3,434.63
End of Month 26       115,169.65      145.72      528.53         674.25 13,950.14        3,580.35
End of Month 27       115,023.26      146.39      527.86         674.25 14,478.00        3,726.74
End of Month 28       114,876.20      147.06      527.19         674.25 15,005.19        3,873.80
End of Month 29       114,728.47      147.73      526.52         674.25 15,531.70        4,021.53
End of Month 30       114,580.06      148.41      525.84         674.25 16,057.54        4,169.94
End of Month 31       114,430.97      149.09      525.16         674.25 16,582.70        4,319.03
End of Month 32       114,281.20      149.77      524.48         674.25 17,107.18        4,468.80
End of Month 33       114,130.73      150.46      523.79         674.25 17,630.97        4,619.27
End of Month 34       113,979.58      151.15      523.10         674.25 18,154.07        4,770.42
End of Month 35       113,827.74      151.84      522.41         674.25 18,676.47        4,922.26
End of Month 36       113,675.20      152.54      521.71         674.25 19,198.18        5,074.80
End of Month 37       113,521.96      153.24      521.01         674.25 19,719.19        5,228.04
End of Month 38       113,368.02      153.94      520.31         674.25 20,239.50        5,381.98
End of Month 39       113,213.38      154.65      519.60         674.25 20,759.11        5,536.62
End of Month 40       113,058.02      155.35      518.89         674.25 21,278.00        5,691.98
End of Month 41       112,901.96      156.07      518.18         674.25 21,796.18        5,848.04
End of Month 42       112,745.17      156.78      517.47         674.25 22,313.65        6,004.83
End of Month 43       112,587.67      157.50      516.75         674.25 22,830.40        6,162.33
End of Month 44       112,429.45      158.22      516.03         674.25 23,346.43        6,320.55
End of Month 45   112,270.50   158.95   515.30   674.25   23,861.73    6,479.50
End of Month 46   112,110.83   159.68   514.57   674.25   24,376.30    6,639.17
End of Month 47   111,950.42   160.41   513.84   674.25   24,890.14    6,799.58
End of Month 48   111,789.27   161.14   513.11   674.25   25,403.25    6,960.73
End of Month 49   111,627.39   161.88   512.37   674.25   25,915.62    7,122.61
End of Month 50   111,464.77   162.62   511.63   674.25   26,427.24    7,285.23
End of Month 51   111,301.40   163.37   510.88   674.25   26,938.12    7,448.60
End of Month 52   111,137.28   164.12   510.13   674.25   27,448.25    7,612.72
End of Month 53   110,972.41   164.87   509.38   674.25   27,957.63    7,777.59
End of Month 54   110,806.79   165.63   508.62   674.25   28,466.26    7,943.21
End of Month 55   110,640.40   166.39   507.86   674.25   28,974.12    8,109.60
End of Month 56   110,473.25   167.15   507.10   674.25   29,481.22    8,276.75
End of Month 57   110,305.34   167.91   506.34   674.25   29,987.56    8,444.66
End of Month 58   110,136.66   168.68   505.57   674.25   30,493.12    8,613.34
End of Month 59   109,967.20   169.46   504.79   674.25   30,997.92    8,782.80
End of Month 60   109,796.97   170.23   504.02   674.25   31,501.93    8,953.03
End of Month 61   109,625.95   171.01   503.24   674.25   32,005.17    9,124.05
End of Month 62   109,454.16   171.80   502.45   674.25   32,507.62    9,295.84
End of Month 63   109,281.57   172.58   501.66   674.25   33,009.29    9,468.43
End of Month 64   109,108.20   173.38   500.87   674.25   33,510.16    9,641.80
End of Month 65   108,934.03   174.17   500.08   674.25   34,010.24    9,815.97
End of Month 66   108,759.06   174.97   499.28   674.25   34,509.52    9,990.94
End of Month 67   108,583.29   175.77   498.48   674.25   35,008.00   10,166.71
End of Month 68   108,406.71   176.58   497.67   674.25   35,505.67   10,343.29
End of Month 69   108,229.33   177.39   496.86   674.25   36,002.54   10,520.67
End of Month 70   108,051.13   178.20   496.05   674.25   36,498.59   10,698.87
End of Month 71   107,872.11   179.02   495.23   674.25   36,993.82   10,877.89
End of Month 72   107,692.28   179.84   494.41   674.25   37,488.24   11,057.72
End of Month 73   107,511.62   180.66   493.59   674.25   37,981.83   11,238.38
End of Month 74   107,330.13   181.49   492.76   674.25   38,474.59   11,419.87
End of Month 75   107,147.81   182.32   491.93   674.25   38,966.52   11,602.19
End of Month 76   106,964.65   183.16   491.09   674.25   39,457.61   11,785.35
End of Month 77   106,780.66   183.99   490.25   674.25   39,947.87   11,969.34
End of Month 78   106,595.82   184.84   489.41   674.25   40,437.28   12,154.18
End of Month 79   106,410.14   185.69   488.56   674.25   40,925.84   12,339.86
End of Month 80   106,223.60   186.54   487.71   674.25   41,413.55   12,526.40
End of Month 81   106,036.21   187.39   486.86   674.25   41,900.41   12,713.79
End of Month 82   105,847.96   188.25   486.00   674.25   42,386.41   12,902.04
End of Month 83   105,658.84   189.11   485.14   674.25   42,871.55   13,091.16
End of Month 84   105,468.87   189.98   484.27   674.25   43,355.82   13,281.13
End of Month 85   105,278.01   190.85   483.40   674.25   43,839.22   13,471.99
End of Month 86   105,086.29   191.73   482.52   674.25   44,321.74   13,663.71
End of Month 87   104,893.69   192.60   481.65   674.25   44,803.39   13,856.31
End of Month 88   104,700.20   193.49   480.76   674.25   45,284.15   14,049.80
End of Month 89   104,505.83   194.37   479.88   674.25   45,764.03   14,244.17
End of Month 90   104,310.56   195.26   478.99   674.25   46,243.01   14,439.44
End of Month 91   104,114.40   196.16   478.09   674.25   46,721.10   14,635.60
End of Month 92    103,917.34   197.06   477.19   674.25   47,198.29   14,832.66
End of Month 93    103,719.38   197.96   476.29   674.25   47,674.58   15,030.62
End of Month 94    103,520.51   198.87   475.38   674.25   48,149.96   15,229.49
End of Month 95    103,320.73   199.78   474.47   674.25   48,624.43   15,429.27
End of Month 96    103,120.04   200.70   473.55   674.25   49,097.98   15,629.96
End of Month 97    102,918.42   201.62   472.63   674.25   49,570.62   15,831.58
End of Month 98    102,715.88   202.54   471.71   674.25   50,042.33   16,034.12
End of Month 99    102,512.41   203.47   470.78   674.25   50,513.11   16,237.59
End of Month 100   102,308.01   204.40   469.85   674.25   50,982.95   16,441.99
End of Month 101   102,102.67   205.34   468.91   674.25   51,451.87   16,647.33
End of Month 102   101,896.39   206.28   467.97   674.25   51,919.84   16,853.61
End of Month 103   101,689.17   207.22   467.03   674.25   52,386.86   17,060.83
End of Month 104   101,481.00   208.17   466.08   674.25   52,852.94   17,269.00
End of Month 105   101,271.87   209.13   465.12   674.25   53,318.06   17,478.13
End of Month 106   101,061.78   210.09   464.16   674.25   53,782.22   17,688.22
End of Month 107   100,850.73   211.05   463.20   674.25   54,245.42   17,899.27
End of Month 108   100,638.71   212.02   462.23   674.25   54,707.65   18,111.29
End of Month 109   100,425.73   212.99   461.26   674.25   55,168.91   18,324.27
End of Month 110   100,211.76   213.96   460.28   674.25   55,629.20   18,538.24
End of Month 111    99,996.82   214.95   459.30   674.25   56,088.50   18,753.18
End of Month 112    99,780.88   215.93   458.32   674.25   56,546.82   18,969.12
End of Month 113    99,563.96   216.92   457.33   674.25   57,004.15   19,186.04
End of Month 114    99,346.05   217.91   456.33   674.25   57,460.49   19,403.95
End of Month 115    99,127.14   218.91   455.34   674.25   57,915.82   19,622.86
End of Month 116    98,907.22   219.92   454.33   674.25   58,370.15   19,842.78
End of Month 117    98,686.29   220.92   453.32   674.25   58,823.48   20,063.71
End of Month 118    98,464.36   221.94   452.31   674.25   59,275.79   20,285.64
End of Month 119    98,241.40   222.95   451.29   674.25   59,727.09   20,508.60
End of Month 120    98,017.43   223.98   450.27   674.25   60,177.36   20,732.57
End of Month 121    97,792.42   225.00   449.25   674.25   60,626.61   20,957.58
End of Month 122    97,566.39   226.03   448.22   674.25   61,074.82   21,183.61
End of Month 123    97,339.32   227.07   447.18   674.25   61,522.00   21,410.68
End of Month 124    97,111.21   228.11   446.14   674.25   61,968.14   21,638.79
End of Month 125    96,882.05   229.16   445.09   674.25   62,413.23   21,867.95
End of Month 126    96,651.85   230.21   444.04   674.25   62,857.28   22,098.15
End of Month 127    96,420.58   231.26   442.99   674.25   63,300.26   22,329.42
End of Month 128    96,188.26   232.32   441.93   674.25   63,742.19   22,561.74
End of Month 129    95,954.88   233.39   440.86   674.25   64,183.05   22,795.12
End of Month 130    95,720.42   234.46   439.79   674.25   64,622.85   23,029.58
End of Month 131    95,484.89   235.53   438.72   674.25   65,061.56   23,265.11
End of Month 132    95,248.28   236.61   437.64   674.25   65,499.20   23,501.72
End of Month 133    95,010.58   237.69   436.55   674.25   65,935.76   23,739.42
End of Month 134    94,771.80   238.78   435.47   674.25   66,371.22   23,978.20
End of Month 135    94,531.92   239.88   434.37   674.25   66,805.59   24,218.08
End of Month 136    94,290.94   240.98   433.27   674.25   67,238.87   24,459.06
End of Month 137    94,048.86   242.08   432.17   674.25   67,671.03   24,701.14
End of Month 138    93,805.67   243.19   431.06   674.25   68,102.09   24,944.33
End of Month 139   93,561.36   244.31   429.94   674.25   68,532.03   25,188.64
End of Month 140   93,315.93   245.43   428.82   674.25   68,960.86   25,434.07
End of Month 141   93,069.38   246.55   427.70   674.25   69,388.55   25,680.62
End of Month 142   92,821.70   247.68   426.57   674.25   69,815.12   25,928.30
End of Month 143   92,572.88   248.82   425.43   674.25   70,240.55   26,177.12
End of Month 144   92,322.93   249.96   424.29   674.25   70,664.85   26,427.07
End of Month 145   92,071.82   251.10   423.15   674.25   71,087.99   26,678.18
End of Month 146   91,819.57   252.25   422.00   674.25   71,509.99   26,930.43
End of Month 147   91,566.16   253.41   420.84   674.25   71,930.83   27,183.84
End of Month 148   91,311.59   254.57   419.68   674.25   72,350.51   27,438.41
End of Month 149   91,055.85   255.74   418.51   674.25   72,769.02   27,694.15
End of Month 150   90,798.94   256.91   417.34   674.25   73,186.36   27,951.06
End of Month 151   90,540.85   258.09   416.16   674.25   73,602.52   28,209.15
End of Month 152   90,281.58   259.27   414.98   674.25   74,017.50   28,468.42
End of Month 153   90,021.13   260.46   413.79   674.25   74,431.29   28,728.87
End of Month 154   89,759.47   261.65   412.60   674.25   74,843.89   28,990.53
End of Month 155   89,496.62   262.85   411.40   674.25   75,255.28   29,253.38
End of Month 156   89,232.56   264.06   410.19   674.25   75,665.48   29,517.44
End of Month 157   88,967.30   265.27   408.98   674.25   76,074.46   29,782.70
End of Month 158   88,700.81   266.48   407.77   674.25   76,482.23   30,049.19
End of Month 159   88,433.11   267.70   406.55   674.25   76,888.77   30,316.89
End of Month 160   88,164.18   268.93   405.32   674.25   77,294.09   30,585.82
End of Month 161   87,894.02   270.16   404.09   674.25   77,698.18   30,855.98
End of Month 162   87,622.61   271.40   402.85   674.25   78,101.02   31,127.39
End of Month 163   87,349.97   272.65   401.60   674.25   78,502.63   31,400.03
End of Month 164   87,076.07   273.90   400.35   674.25   78,902.98   31,673.93
End of Month 165   86,800.92   275.15   399.10   674.25   79,302.08   31,949.08
End of Month 166   86,524.51   276.41   397.84   674.25   79,699.92   32,225.49
End of Month 167   86,246.83   277.68   396.57   674.25   80,096.49   32,503.17
End of Month 168   85,967.88   278.95   395.30   674.25   80,491.79   32,782.12
End of Month 169   85,687.65   280.23   394.02   674.25   80,885.81   33,062.35
End of Month 170   85,406.14   281.51   392.74   674.25   81,278.54   33,343.86
End of Month 171   85,123.33   282.80   391.44   674.25   81,669.99   33,626.67
End of Month 172   84,839.23   284.10   390.15   674.25   82,060.13   33,910.77
End of Month 173   84,553.83   285.40   388.85   674.25   82,448.98   34,196.17
End of Month 174   84,267.12   286.71   387.54   674.25   82,836.52   34,482.88
End of Month 175   83,979.09   288.03   386.22   674.25   83,222.74   34,770.91
End of Month 176   83,689.75   289.35   384.90   674.25   83,607.65   35,060.25
End of Month 177   83,399.07   290.67   383.58   674.25   83,991.22   35,350.93
End of Month 178   83,107.07   292.00   382.25   674.25   84,373.47   35,642.93
End of Month 179   82,813.73   293.34   380.91   674.25   84,754.38   35,936.27
End of Month 180   82,519.04   294.69   379.56   674.25   85,133.94   36,230.96
End of Month 181   82,223.00   296.04   378.21   674.25   85,512.15   36,527.00
End of Month 182   81,925.61   297.39   376.86   674.25   85,889.01   36,824.39
End of Month 183   81,626.85   298.76   375.49   674.25   86,264.50   37,123.15
End of Month 184   81,326.73   300.13   374.12   674.25   86,638.62   37,423.27
End of Month 185   81,025.23   301.50   372.75   674.25   87,011.37   37,724.77
End of Month 186   80,722.34   302.88   371.37   674.25    87,382.74   38,027.66
End of Month 187   80,418.07   304.27   369.98   674.25    87,752.71   38,331.93
End of Month 188   80,112.40   305.67   368.58   674.25    88,121.30   38,637.60
End of Month 189   79,805.34   307.07   367.18   674.25    88,488.48   38,944.66
End of Month 190   79,496.86   308.47   365.77   674.25    88,854.25   39,253.14
End of Month 191   79,186.97   309.89   364.36   674.25    89,218.61   39,563.03
End of Month 192   78,875.66   311.31   362.94   674.25    89,581.55   39,874.34
End of Month 193   78,562.93   312.74   361.51   674.25    89,943.07   40,187.07
End of Month 194   78,248.76   314.17   360.08   674.25    90,303.15   40,501.24
End of Month 195   77,933.15   315.61   358.64   674.25    90,661.79   40,816.85
End of Month 196   77,616.09   317.06   357.19   674.25    91,018.98   41,133.91
End of Month 197   77,297.58   318.51   355.74   674.25    91,374.72   41,452.42
End of Month 198   76,977.61   319.97   354.28   674.25    91,729.00   41,772.39
End of Month 199   76,656.18   321.44   352.81   674.25    92,081.82   42,093.82
End of Month 200   76,333.27   322.91   351.34   674.25    92,433.16   42,416.73
End of Month 201   76,008.88   324.39   349.86   674.25    92,783.02   42,741.12
End of Month 202   75,683.01   325.88   348.37   674.25    93,131.39   43,066.99
End of Month 203   75,355.64   327.37   346.88   674.25    93,478.27   43,394.36
End of Month 204   75,026.77   328.87   345.38   674.25    93,823.65   43,723.23
End of Month 205   74,696.39   330.38   343.87   674.25    94,167.53   44,053.61
End of Month 206   74,364.50   331.89   342.36   674.25    94,509.88   44,385.50
End of Month 207   74,031.09   333.41   340.84   674.25    94,850.72   44,718.91
End of Month 208   73,696.15   334.94   339.31   674.25    95,190.03   45,053.85
End of Month 209   73,359.67   336.48   337.77   674.25    95,527.80   45,390.33
End of Month 210   73,021.65   338.02   336.23   674.25    95,864.04   45,728.35
End of Month 211   72,682.09   339.57   334.68   674.25    96,198.72   46,067.91
End of Month 212   72,340.96   341.12   333.13   674.25    96,531.85   46,409.04
End of Month 213   71,998.28   342.69   331.56   674.25    96,863.41   46,751.72
End of Month 214   71,654.02   344.26   329.99   674.25    97,193.40   47,095.98
End of Month 215   71,308.19   345.84   328.41   674.25    97,521.81   47,441.81
End of Month 216   70,960.76   347.42   326.83   674.25    97,848.64   47,789.24
End of Month 217   70,611.75   349.01   325.24   674.25    98,173.88   48,138.25
End of Month 218   70,261.14   350.61   323.64   674.25    98,497.52   48,488.86
End of Month 219   69,908.92   352.22   322.03   674.25    98,819.55   48,841.08
End of Month 220   69,555.09   353.83   320.42   674.25    99,139.96   49,194.91
End of Month 221   69,199.63   355.46   318.79   674.25    99,458.76   49,550.37
End of Month 222   68,842.55   357.08   317.16   674.25    99,775.92   49,907.45
End of Month 223   68,483.83   358.72   315.53   674.25   100,091.45   50,266.17
End of Month 224   68,123.46   360.37   313.88   674.25   100,405.34   50,626.54
End of Month 225   67,761.44   362.02   312.23   674.25   100,717.57   50,988.56
End of Month 226   67,397.77   363.68   310.57   674.25   101,028.14   51,352.23
End of Month 227   67,032.43   365.34   308.91   674.25   101,337.05   51,717.57
End of Month 228   66,665.41   367.02   307.23   674.25   101,644.28   52,084.59
End of Month 229   66,296.71   368.70   305.55   674.25   101,949.83   52,453.29
End of Month 230   65,926.32   370.39   303.86   674.25   102,253.69   52,823.68
End of Month 231   65,554.23   372.09   302.16   674.25   102,555.85   53,195.77
End of Month 232   65,180.44   373.79   300.46   674.25   102,856.31   53,569.56
End of Month 233   64,804.93   375.51   298.74   674.25   103,155.05   53,945.07
End of Month 234   64,427.71   377.23   297.02   674.25   103,452.07   54,322.29
End of Month 235   64,048.75   378.96   295.29   674.25   103,747.37   54,701.25
End of Month 236   63,668.06   380.69   293.56   674.25   104,040.93   55,081.94
End of Month 237   63,285.62   382.44   291.81   674.25   104,332.74   55,464.38
End of Month 238   62,901.43   384.19   290.06   674.25   104,622.80   55,848.57
End of Month 239   62,515.48   385.95   288.30   674.25   104,911.09   56,234.52
End of Month 240   62,127.76   387.72   286.53   674.25   105,197.62   56,622.24
End of Month 241   61,738.26   389.50   284.75   674.25   105,482.38   57,011.74
End of Month 242   61,346.98   391.28   282.97   674.25   105,765.34   57,403.02
End of Month 243   60,953.90   393.08   281.17   674.25   106,046.52   57,796.10
End of Month 244   60,559.03   394.88   279.37   674.25   106,325.89   58,190.97
End of Month 245   60,162.34   396.69   277.56   674.25   106,603.45   58,587.66
End of Month 246   59,763.83   398.51   275.74   674.25   106,879.20   58,986.17
End of Month 247   59,363.50   400.33   273.92   674.25   107,153.11   59,386.50
End of Month 248   58,961.33   402.17   272.08   674.25   107,425.20   59,788.67
End of Month 249   58,557.32   404.01   270.24   674.25   107,695.43   60,192.68
End of Month 250   58,151.46   405.86   268.39   674.25   107,963.82   60,598.54
End of Month 251   57,743.74   407.72   266.53   674.25   108,230.35   61,006.26
End of Month 252   57,334.15   409.59   264.66   674.25   108,495.01   61,415.85
End of Month 253   56,922.68   411.47   262.78   674.25   108,757.79   61,827.32
End of Month 254   56,509.33   413.35   260.90   674.25   109,018.69   62,240.67
End of Month 255   56,094.08   415.25   259.00   674.25   109,277.69   62,655.92
End of Month 256   55,676.93   417.15   257.10   674.25   109,534.79   63,073.07
End of Month 257   55,257.87   419.06   255.19   674.25   109,789.97   63,492.13
End of Month 258   54,836.88   420.98   253.27   674.25   110,043.24   63,913.12
End of Month 259   54,413.97   422.91   251.34   674.25   110,294.57   64,336.03
End of Month 260   53,989.12   424.85   249.40   674.25   110,543.97   64,760.88
End of Month 261   53,562.32   426.80   247.45   674.25   110,791.42   65,187.68
End of Month 262   53,133.56   428.76   245.49   674.25   111,036.91   65,616.44
End of Month 263   52,702.84   430.72   243.53   674.25   111,280.44   66,047.16
End of Month 264   52,270.14   432.69   241.55   674.25   111,522.00   66,479.86
End of Month 265   51,835.47   434.68   239.57   674.25   111,761.57   66,914.53
End of Month 266   51,398.80   436.67   237.58   674.25   111,999.15   67,351.20
End of Month 267   50,960.13   438.67   235.58   674.25   112,234.73   67,789.87
End of Month 268   50,519.44   440.68   233.57   674.25   112,468.29   68,230.56
End of Month 269   50,076.74   442.70   231.55   674.25   112,699.84   68,673.26
End of Month 270   49,632.01   444.73   229.52   674.25   112,929.36   69,117.99
End of Month 271   49,185.24   446.77   227.48   674.25   113,156.84   69,564.76
End of Month 272   48,736.42   448.82   225.43   674.25   113,382.27   70,013.58
End of Month 273   48,285.55   450.87   223.38   674.25   113,605.65   70,464.45
End of Month 274   47,832.61   452.94   221.31   674.25   113,826.95   70,917.39
End of Month 275   47,377.59   455.02   219.23   674.25   114,046.19   71,372.41
End of Month 276   46,920.49   457.10   217.15   674.25   114,263.33   71,829.51
End of Month 277   46,461.29   459.20   215.05   674.25   114,478.39   72,288.71
End of Month 278   45,999.99   461.30   212.95   674.25   114,691.33   72,750.01
End of Month 279   45,536.57   463.42   210.83   674.25   114,902.17   73,213.43
End of Month 280   45,071.03   465.54   208.71   674.25   115,110.88   73,678.97
End of Month 281   44,603.36   467.67   206.58   674.25   115,317.45   74,146.64
End of Month 282   44,133.54   469.82   204.43   674.25   115,521.89   74,616.46
End of Month 283   43,661.57   471.97   202.28   674.25   115,724.16   75,088.43
End of Month 284   43,187.44   474.13   200.12   674.25   115,924.28   75,562.56
End of Month 285   42,711.13   476.31   197.94   674.25   116,122.22   76,038.87
End of Month 286   42,232.64   478.49   195.76   674.25   116,317.98   76,517.36
End of Month 287   41,751.96   480.68   193.57   674.25   116,511.55   76,998.04
End of Month 288   41,269.07   482.89   191.36   674.25   116,702.91   77,480.93
End of Month 289   40,783.97   485.10   189.15   674.25   116,892.06   77,966.03
End of Month 290   40,296.65   487.32   186.93   674.25   117,078.99   78,453.35
End of Month 291   39,807.09   489.56   184.69   674.25   117,263.68   78,942.91
End of Month 292   39,315.29   491.80   182.45   674.25   117,446.13   79,434.71
End of Month 293   38,821.24   494.05   180.20   674.25   117,626.32   79,928.76
End of Month 294   38,324.92   496.32   177.93   674.25   117,804.25   80,425.08
End of Month 295   37,826.33   498.59   175.66   674.25   117,979.91   80,923.67
End of Month 296   37,325.45   500.88   173.37   674.25   118,153.28   81,424.55
End of Month 297   36,822.27   503.17   171.07   674.25   118,324.36   81,927.73
End of Month 298   36,316.79   505.48   168.77   674.25   118,493.13   82,433.21
End of Month 299   35,808.99   507.80   166.45   674.25   118,659.58   82,941.01
End of Month 300   35,298.87   510.12   164.12   674.25   118,823.70   83,451.13
End of Month 301   34,786.41   512.46   161.79   674.25   118,985.49   83,963.59
End of Month 302   34,271.60   514.81   159.44   674.25   119,144.93   84,478.40
End of Month 303   33,754.42   517.17   157.08   674.25   119,302.00   84,995.58
End of Month 304   33,234.88   519.54   154.71   674.25   119,456.71   85,515.12
End of Month 305   32,712.96   521.92   152.33   674.25   119,609.04   86,037.04
End of Month 306   32,188.64   524.32   149.93   674.25   119,758.97   86,561.36
End of Month 307   31,661.93   526.72   147.53   674.25   119,906.50   87,088.07
End of Month 308   31,132.79   529.13   145.12   674.25   120,051.62   87,617.21
End of Month 309   30,601.24   531.56   142.69   674.25   120,194.31   88,148.76
End of Month 310   30,067.24   533.99   140.26   674.25   120,334.57   88,682.76
End of Month 311   29,530.80   536.44   137.81   674.25   120,472.38   89,219.20
End of Month 312   28,991.90   538.90   135.35   674.25   120,607.73   89,758.10
End of Month 313   28,450.53   541.37   132.88   674.25   120,740.61   90,299.47
End of Month 314   27,906.68   543.85   130.40   674.25   120,871.00   90,843.32
End of Month 315   27,360.34   546.34   127.91   674.25   120,998.91   91,389.66
End of Month 316   26,811.49   548.85   125.40   674.25   121,124.31   91,938.51
End of Month 317   26,260.13   551.36   122.89   674.25   121,247.20   92,489.87
End of Month 318   25,706.23   553.89   120.36   674.25   121,367.56   93,043.77
End of Month 319   25,149.81   556.43   117.82   674.25   121,485.38   93,600.19
End of Month 320   24,590.83   558.98   115.27   674.25   121,600.65   94,159.17
End of Month 321   24,029.28   561.54   112.71   674.25   121,713.35   94,720.72
End of Month 322   23,465.17   564.12   110.13   674.25   121,823.49   95,284.83
End of Month 323   22,898.47   566.70   107.55   674.25   121,931.04   95,851.53
End of Month 324   22,329.17   569.30   104.95   674.25   122,035.99   96,420.83
End of Month 325   21,757.26   571.91   102.34   674.25   122,138.33   96,992.74
End of Month 326   21,182.73   574.53    99.72   674.25   122,238.05   97,567.27
End of Month 327   20,605.57   577.16   97.09   674.25   122,335.14    98,144.43
End of Month 328   20,025.77   579.81   94.44   674.25   122,429.58    98,724.23
End of Month 329   19,443.30   582.46   91.78   674.25   122,521.37    99,306.70
End of Month 330   18,858.17   585.13   89.12   674.25   122,610.48    99,891.83
End of Month 331   18,270.35   587.82   86.43   674.25   122,696.91   100,479.65
End of Month 332   17,679.84   590.51   83.74   674.25   122,780.65   101,070.16
End of Month 333   17,086.62   593.22   81.03   674.25   122,861.69   101,663.38
End of Month 334   16,490.69   595.94   78.31   674.25   122,940.00   102,259.31
End of Month 335   15,892.02   598.67   75.58   674.25   123,015.58   102,857.98
End of Month 336   15,290.61   601.41   72.84   674.25   123,088.42   103,459.39
End of Month 337   14,686.44   604.17   70.08   674.25   123,158.50   104,063.56
End of Month 338   14,079.50   606.94   67.31   674.25   123,225.82   104,670.50
End of Month 339   13,469.79   609.72   64.53   674.25   123,290.35   105,280.21
End of Month 340   12,857.27   612.51   61.74   674.25   123,352.08   105,892.73
End of Month 341   12,241.95   615.32   58.93   674.25   123,411.01   106,508.05
End of Month 342   11,623.81   618.14   56.11   674.25   123,467.12   107,126.19
End of Month 343   11,002.84   620.97   53.28   674.25   123,520.40   107,747.16
End of Month 344   10,379.02   623.82   50.43   674.25   123,570.83   108,370.98
End of Month 345    9,752.34   626.68   47.57   674.25   123,618.40   108,997.66
End of Month 346    9,122.79   629.55   44.70   674.25   123,663.10   109,627.21
End of Month 347    8,490.35   632.44   41.81   674.25   123,704.91   110,259.65
End of Month 348    7,855.02   635.34   38.91   674.25   123,743.82   110,894.98
End of Month 349    7,216.77   638.25   36.00   674.25   123,779.82   111,533.23
End of Month 350    6,575.60   641.17   33.08   674.25   123,812.90   112,174.40
End of Month 351    5,931.49   644.11   30.14   674.25   123,843.04   112,818.51
End of Month 352    5,284.42   647.06   27.19   674.25   123,870.23   113,465.58
End of Month 353    4,634.39   650.03   24.22   674.25   123,894.45   114,115.61
End of Month 354    3,981.39   653.01   21.24   674.25   123,915.69   114,768.61
End of Month 355    3,325.38   656.00   18.25   674.25   123,933.93   115,424.62
End of Month 356    2,666.38   659.01   15.24   674.25   123,949.18   116,083.62
End of Month 357    2,004.35   662.03   12.22   674.25   123,961.40   116,745.65
End of Month 358    1,339.28   665.06    9.19   674.25   123,970.58   117,410.72
End of Month 359      671.17   668.11    6.14   674.25   123,976.72   118,078.83
End of Month 360        0.00   671.17    3.08   674.25   123,979.80   118,750.00

				
DOCUMENT INFO
Shared By:
Categories:
Tags:
Stats:
views:531
posted:5/17/2012
language:
pages:10
fanzhongqing fanzhongqing http://
About