Docstoc

Loan_Analyzer

Document Sample
Loan_Analyzer Powered By Docstoc
					Cost Analysis & Asset Strategy
Debt Structure                                             Current                    30-yr fxd                  15-yr fxd               5/1 ARM

House Value                                         $        350,000.00         $         350,000.00         $ 350,000.00           $      400,000.00
Principle Mtg Balance                               $        150,000.00         $         150,000.00         $ 150,000.00           $      150,000.00
Retained Equity                                     $        200,000.00         $         200,000.00         $ 200,000.00           $      250,000.00
Points
Interest Rate                                               6.25%                        5.0%                      4.5%                     4.5%
Annual Percentage Rate (APR)
Highest possible rate (ARM)
Term (Years)                                                   30                          30                       15                        30
Payments (P&I)                                      $               923.58      $               805.23       $      1,147.49        $               760.03
Mortgage Insurance Payment
Total Payments                                      $               923.58      $               805.23       $      1,147.49 $                      760.03
Monthly Payment Savings                                       N/A               $               118.34       $       (223.91) $                     163.55

Savings Allocation Strategy

Starting Balance in Asset Account                    $        10,000.00         $          50,000.00         $     50,000.00 $               50,000.00
Growth of Asset Account (%)                                   4%                           4%                       4%                       4%
Monthly Contributions into Asset Account                                        $             118.34         $       (223.91) $                 163.55
House Appreciation (%)                                        3%                           3%                       3%                       3%

Five-Year Analysis
Property Value                                              $406,565.87                 $406,565.87              $406,565.87             $406,565.87
Principle Mortgage Balance Remaining
Retained Equity                                             $406,565.87                 $406,565.87              $406,565.87             $406,565.87
Asset Account Balance                                        $12,209.97                  $68,895.87               $46,204.55              $71,892.88
Total Assets & Retained Equity (5 Yrs)                      $418,775.84                 $475,461.75              $452,770.43             $478,458.76

Ten-Year Analysis
Property Value                                              $472,273.74                 $472,273.74              $472,273.74             $472,273.74
Principle Mortgage Balance Remaining
Retained Equity                                             $472,273.74                 $472,273.74              $472,273.74             $472,273.74
Asset Account Balance                                        $12,209.97                  $91,967.67               $41,570.32              $98,624.02
Total Assets & Retained Equity (10 Yrs)                     $484,483.71                 $564,241.41              $513,844.06             $570,897.76

Term Reduction Strategy
Additional Principle Paid                                                       $               118.34       $        (223.91) $                    163.55
Term Reduction (months)
Interest Saved                                                                  $                    -       $              -       $                  -


* This is not a commitment to lend and is subject to borrower qualifications as well as underwriting and program guidelines.
 Interest rates, terms and fees and particular programs are subject to change without notice based on consumer eligibility
and current market conditions. This is to be used for general informational purposes only. It is strongly recommended that all borrower's consult
with a qualified mortgage professional, CPA, or qualified financial advisor.
              Total Assets & Retained Equity (5 Yrs)
$490,000.00
$480,000.00
$470,000.00
$460,000.00
$450,000.00
$440,000.00
$430,000.00                                    Total Assets & Retained Equity
$420,000.00                                    (5 Yrs)
$410,000.00
$400,000.00
$390,000.00
$380,000.00
               1   2   3   4   5   6   7   8




              Total Assets & Retained Equity (10 Yrs)
$580,000.00
$560,000.00
$540,000.00
$520,000.00
$500,000.00                                    Total Assets & Retained Equity
                                               (10 Yrs)
$480,000.00
$460,000.00
$440,000.00
               1   2   3   4   5   6   7   8
Debt Analysis
Current Debt Structure                                                         Unsecured Debt                       Balance        Payments

House Value                                   $     350,000.00        Chase                                      $ 5,000.00    $       150.00
Principle Mtg Balance                         $     240,000.00        Amex                                       $ 5,000.00    $       200.00
Interest Rate                                        6.0%             Cit                                        $ 10,000.00   $       250.00
Remaining Term (years)                                27              Capital 1                                  $ 10,000.00   $       200.00
Payments (P&I)                                $       1,400.00        Acct 5
Mortgage Insurance Payment                                            Acct 6
Total Payments                                $        1,400.00 Total Unsecured Debt                             $ 30,000.00   $       800.00


                                                                                                        Total Monthly Debt $          2,200.00

Recommended Debt Structure                        30-yr fxed
Total Debt Consolidated                       $     30,000.00
New Mortgage Balance                          $    300,000.00
Interest Rate                                       5.0%
Annual Percentage Rate
Term (years)                                           30
Payments (P&I)                                $        1,610.46
Mortgage Insurance Payments
Total Payments                                $        1,610.46
                                                                      Total Monthly Payment Savings                            $       589.54

Savings Allocation Strategy
Starting Balance In Asset Account             $       10,000.00
Growth of Asset Account (%)                           4.0%
Monthly Contributions into Account            $          589.54
House Appreciation (%)                                3.5%

Five-Year Analysis                                                    Term Reduction Strategy                   Term (Years)       Monthly $
Property Value                                    $416,829.99               Total Payments Made for                 15              ($2,372.38)
Remaining Mortgage Balance                                                        Term Reduction                    20              ($1,979.87)
Retained Equity                               $     416,829.99                                                      25              ($1,753.77)
Asset Account Balance                               $51,295.54
Total Assets & Retained Equity                $     468,125.53

Ten-Year Analysis
Property Value                                    $496,420.69
Remaining Mortgage Balance
Retained Equity                               $  496,420.69
Asset Account Balance                           $101,717.26
Total Assets & Retained Equity                $ 598,137.95

* This is not a commitment to lend and is subject to borrower qualifications as well as underwriting and program guidelines.
Interest rates, terms and fees and particular programs are subject to change without notice based on consumer eligibility
and current market conditions.
Loan Amount                    $    350,000.00
Loan Term (years)                            30
Interest rate                           5.000%
Number of Payments Per Year                  12
Payment                              $1,878.88

           Month                   Payment        Interest     Principal        Balance
                           0                                                $    350,000.00
                           1         $1,878.88     $1,458.33      $420.54   $    349,579.46
                           2         $1,878.88     $1,456.58      $422.29   $    349,157.16
                           3         $1,878.88     $1,454.82      $424.05   $    348,733.11
                           4         $1,878.88     $1,453.05      $425.82   $    348,307.29
                           5         $1,878.88     $1,451.28      $427.60   $    347,879.69
                           6         $1,878.88     $1,449.50      $429.38   $    347,450.32
                           7         $1,878.88     $1,447.71      $431.17   $    347,019.15
                           8         $1,878.88     $1,445.91      $432.96   $    346,586.19
                           9         $1,878.88     $1,444.11      $434.77   $    346,151.42
                          10         $1,878.88     $1,442.30      $436.58   $    345,714.84
                          11         $1,878.88     $1,440.48      $438.40   $    345,276.45
                          12         $1,878.88     $1,438.65      $440.22   $    344,836.22
                          13         $1,878.88     $1,436.82      $442.06   $    344,394.16
                          14         $1,878.88     $1,434.98      $443.90   $    343,950.26
                          15         $1,878.88     $1,433.13      $445.75   $    343,504.51
                          16         $1,878.88     $1,431.27      $447.61   $    343,056.91
                          17         $1,878.88     $1,429.40      $449.47   $    342,607.43
                          18         $1,878.88     $1,427.53      $451.34   $    342,156.09
                          19         $1,878.88     $1,425.65      $453.23   $    341,702.86
                          20         $1,878.88     $1,423.76      $455.11   $    341,247.75
                          21         $1,878.88     $1,421.87      $457.01   $    340,790.74
                          22         $1,878.88     $1,419.96      $458.91   $    340,331.83
                          23         $1,878.88     $1,418.05      $460.83   $    339,871.00
                          24         $1,878.88     $1,416.13      $462.75   $    339,408.25
                          25         $1,878.88     $1,414.20      $464.67   $    338,943.58
                          26         $1,878.88     $1,412.26      $466.61   $    338,476.97
                          27         $1,878.88     $1,410.32      $468.55   $    338,008.41
                          28         $1,878.88     $1,408.37      $470.51   $    337,537.91
                          29         $1,878.88     $1,406.41      $472.47   $    337,065.44
                          30         $1,878.88     $1,404.44      $474.44   $    336,591.00
                          31         $1,878.88     $1,402.46      $476.41   $    336,114.59
                          32         $1,878.88     $1,400.48      $478.40   $    335,636.19
                          33         $1,878.88     $1,398.48      $480.39   $    335,155.80
                          34         $1,878.88     $1,396.48      $482.39   $    334,673.41
                          35         $1,878.88     $1,394.47      $484.40   $    334,189.00
                          36         $1,878.88     $1,392.45      $486.42   $    333,702.58
                          37         $1,878.88     $1,390.43      $488.45   $    333,214.13
                          38         $1,878.88     $1,388.39      $490.48   $    332,723.65
                          39         $1,878.88     $1,386.35      $492.53   $    332,231.12
                          40         $1,878.88     $1,384.30      $494.58   $    331,736.54
                          41         $1,878.88     $1,382.24      $496.64   $    331,239.90
                          42         $1,878.88     $1,380.17      $498.71   $    330,741.19
                          43         $1,878.88     $1,378.09      $500.79   $    330,240.41
44   $1,878.88   $1,376.00   $502.87   $   329,737.53
45   $1,878.88   $1,373.91   $504.97   $   329,232.56
46   $1,878.88   $1,371.80   $507.07   $   328,725.49
47   $1,878.88   $1,369.69   $509.19   $   328,216.30
48   $1,878.88   $1,367.57   $511.31   $   327,705.00
49   $1,878.88   $1,365.44   $513.44   $   327,191.56
50   $1,878.88   $1,363.30   $515.58   $   326,675.98
51   $1,878.88   $1,361.15   $517.73   $   326,158.25
52   $1,878.88   $1,358.99   $519.88   $   325,638.37
53   $1,878.88   $1,356.83   $522.05   $   325,116.32
54   $1,878.88   $1,354.65   $524.22   $   324,592.10
55   $1,878.88   $1,352.47   $526.41   $   324,065.69
56   $1,878.88   $1,350.27   $528.60   $   323,537.09
57   $1,878.88   $1,348.07   $530.80   $   323,006.28
58   $1,878.88   $1,345.86   $533.02   $   322,473.27
59   $1,878.88   $1,343.64   $535.24   $   321,938.03
60   $1,878.88   $1,341.41   $537.47   $   321,400.56
61   $1,878.88   $1,339.17   $539.71   $   320,860.86
62   $1,878.88   $1,336.92   $541.96   $   320,318.90
63   $1,878.88   $1,334.66   $544.21   $   319,774.69
64   $1,878.88   $1,332.39   $546.48   $   319,228.21
65   $1,878.88   $1,330.12   $548.76   $   318,679.45
66   $1,878.88   $1,327.83   $551.04   $   318,128.40
67   $1,878.88   $1,325.54   $553.34   $   317,575.06
68   $1,878.88   $1,323.23   $555.65   $   317,019.42
69   $1,878.88   $1,320.91   $557.96   $   316,461.45
70   $1,878.88   $1,318.59   $560.29   $   315,901.17
71   $1,878.88   $1,316.25   $562.62   $   315,338.55
72   $1,878.88   $1,313.91   $564.97   $   314,773.58
73   $1,878.88   $1,311.56   $567.32   $   314,206.26
74   $1,878.88   $1,309.19   $569.68   $   313,636.58
75   $1,878.88   $1,306.82   $572.06   $   313,064.52
76   $1,878.88   $1,304.44   $574.44   $   312,490.08
77   $1,878.88   $1,302.04   $576.83   $   311,913.25
78   $1,878.88   $1,299.64   $579.24   $   311,334.01
79   $1,878.88   $1,297.23   $581.65   $   310,752.36
80   $1,878.88   $1,294.80   $584.07   $   310,168.29
81   $1,878.88   $1,292.37   $586.51   $   309,581.78
82   $1,878.88   $1,289.92   $588.95   $   308,992.83
83   $1,878.88   $1,287.47   $591.41   $   308,401.42
84   $1,878.88   $1,285.01   $593.87   $   307,807.55
85   $1,878.88   $1,282.53   $596.34   $   307,211.21
86   $1,878.88   $1,280.05   $598.83   $   306,612.38
87   $1,878.88   $1,277.55   $601.32   $   306,011.06
88   $1,878.88   $1,275.05   $603.83   $   305,407.23
89   $1,878.88   $1,272.53   $606.35   $   304,800.88
90   $1,878.88   $1,270.00   $608.87   $   304,192.01
91   $1,878.88   $1,267.47   $611.41   $   303,580.60
92   $1,878.88   $1,264.92   $613.96   $   302,966.64
93   $1,878.88   $1,262.36   $616.51   $   302,350.13
94   $1,878.88   $1,259.79   $619.08   $   301,731.04
95   $1,878.88   $1,257.21   $621.66   $   301,109.38
 96   $1,878.88   $1,254.62   $624.25   $   300,485.13
 97   $1,878.88   $1,252.02   $626.85   $   299,858.27
 98   $1,878.88   $1,249.41   $629.47   $   299,228.81
 99   $1,878.88   $1,246.79   $632.09   $   298,596.72
100   $1,878.88   $1,244.15   $634.72   $   297,962.00
101   $1,878.88   $1,241.51   $637.37   $   297,324.63
102   $1,878.88   $1,238.85   $640.02   $   296,684.61
103   $1,878.88   $1,236.19   $642.69   $   296,041.92
104   $1,878.88   $1,233.51   $645.37   $   295,396.55
105   $1,878.88   $1,230.82   $648.06   $   294,748.49
106   $1,878.88   $1,228.12   $650.76   $   294,097.73
107   $1,878.88   $1,225.41   $653.47   $   293,444.27
108   $1,878.88   $1,222.68   $656.19   $   292,788.08
109   $1,878.88   $1,219.95   $658.93   $   292,129.15
110   $1,878.88   $1,217.20   $661.67   $   291,467.48
111   $1,878.88   $1,214.45   $664.43   $   290,803.05
112   $1,878.88   $1,211.68   $667.20   $   290,135.85
113   $1,878.88   $1,208.90   $669.98   $   289,465.88
114   $1,878.88   $1,206.11   $672.77   $   288,793.11
115   $1,878.88   $1,203.30   $675.57   $   288,117.54
116   $1,878.88   $1,200.49   $678.39   $   287,439.15
117   $1,878.88   $1,197.66   $681.21   $   286,757.94
118   $1,878.88   $1,194.82   $684.05   $   286,073.89
119   $1,878.88   $1,191.97   $686.90   $   285,386.99
120   $1,878.88   $1,189.11   $689.76   $   284,697.23
121   $1,878.88   $1,186.24   $692.64   $   284,004.59
122   $1,878.88   $1,183.35   $695.52   $   283,309.07
123   $1,878.88   $1,180.45   $698.42   $   282,610.64
124   $1,878.88   $1,177.54   $701.33   $   281,909.31
125   $1,878.88   $1,174.62   $704.25   $   281,205.06
126   $1,878.88   $1,171.69   $707.19   $   280,497.87
127   $1,878.88   $1,168.74   $710.13   $   279,787.74
128   $1,878.88   $1,165.78   $713.09   $   279,074.64
129   $1,878.88   $1,162.81   $716.06   $   278,358.58
130   $1,878.88   $1,159.83   $719.05   $   277,639.53
131   $1,878.88   $1,156.83   $722.04   $   276,917.49
132   $1,878.88   $1,153.82   $725.05   $   276,192.43
133   $1,878.88   $1,150.80   $728.07   $   275,464.36
134   $1,878.88   $1,147.77   $731.11   $   274,733.25
135   $1,878.88   $1,144.72   $734.15   $   273,999.10
136   $1,878.88   $1,141.66   $737.21   $   273,261.89
137   $1,878.88   $1,138.59   $740.28   $   272,521.60
138   $1,878.88   $1,135.51   $743.37   $   271,778.23
139   $1,878.88   $1,132.41   $746.47   $   271,031.77
140   $1,878.88   $1,129.30   $749.58   $   270,282.19
141   $1,878.88   $1,126.18   $752.70   $   269,529.49
142   $1,878.88   $1,123.04   $755.84   $   268,773.65
143   $1,878.88   $1,119.89   $758.99   $   268,014.67
144   $1,878.88   $1,116.73   $762.15   $   267,252.52
145   $1,878.88   $1,113.55   $765.32   $   266,487.20
146   $1,878.88   $1,110.36   $768.51   $   265,718.68
147   $1,878.88   $1,107.16   $771.71   $   264,946.97
148   $1,878.88   $1,103.95   $774.93   $   264,172.04
149   $1,878.88   $1,100.72   $778.16   $   263,393.88
150   $1,878.88   $1,097.47   $781.40   $   262,612.48
151   $1,878.88   $1,094.22   $784.66   $   261,827.82
152   $1,878.88   $1,090.95   $787.93   $   261,039.90
153   $1,878.88   $1,087.67   $791.21   $   260,248.69
154   $1,878.88   $1,084.37   $794.51   $   259,454.18
155   $1,878.88   $1,081.06   $797.82   $   258,656.36
156   $1,878.88   $1,077.73   $801.14   $   257,855.22
157   $1,878.88   $1,074.40   $804.48   $   257,050.74
158   $1,878.88   $1,071.04   $807.83   $   256,242.91
159   $1,878.88   $1,067.68   $811.20   $   255,431.72
160   $1,878.88   $1,064.30   $814.58   $   254,617.14
161   $1,878.88   $1,060.90   $817.97   $   253,799.17
162   $1,878.88   $1,057.50   $821.38   $   252,977.79
163   $1,878.88   $1,054.07   $824.80   $   252,152.99
164   $1,878.88   $1,050.64   $828.24   $   251,324.75
165   $1,878.88   $1,047.19   $831.69   $   250,493.06
166   $1,878.88   $1,043.72   $835.15   $   249,657.91
167   $1,878.88   $1,040.24   $838.63   $   248,819.27
168   $1,878.88   $1,036.75   $842.13   $   247,977.14
169   $1,878.88   $1,033.24   $845.64   $   247,131.50
170   $1,878.88   $1,029.71   $849.16   $   246,282.34
171   $1,878.88   $1,026.18   $852.70   $   245,429.64
172   $1,878.88   $1,022.62   $856.25   $   244,573.39
173   $1,878.88   $1,019.06   $859.82   $   243,713.57
174   $1,878.88   $1,015.47   $863.40   $   242,850.17
175   $1,878.88   $1,011.88   $867.00   $   241,983.17
176   $1,878.88   $1,008.26   $870.61   $   241,112.56
177   $1,878.88   $1,004.64   $874.24   $   240,238.32
178   $1,878.88   $1,000.99   $877.88   $   239,360.43
179   $1,878.88     $997.34   $881.54   $   238,478.89
180   $1,878.88     $993.66   $885.21   $   237,593.68
181   $1,878.88     $989.97   $888.90   $   236,704.78
182   $1,878.88     $986.27   $892.61   $   235,812.17
183   $1,878.88     $982.55   $896.32   $   234,915.85
184   $1,878.88     $978.82   $900.06   $   234,015.79
185   $1,878.88     $975.07   $903.81   $   233,111.98
186   $1,878.88     $971.30   $907.58   $   232,204.40
187   $1,878.88     $967.52   $911.36   $   231,293.04
188   $1,878.88     $963.72   $915.15   $   230,377.89
189   $1,878.88     $959.91   $918.97   $   229,458.92
190   $1,878.88     $956.08   $922.80   $   228,536.13
191   $1,878.88     $952.23   $926.64   $   227,609.48
192   $1,878.88     $948.37   $930.50   $   226,678.98
193   $1,878.88     $944.50   $934.38   $   225,744.60
194   $1,878.88     $940.60   $938.27   $   224,806.33
195   $1,878.88     $936.69   $942.18   $   223,864.15
196   $1,878.88     $932.77   $946.11   $   222,918.04
197   $1,878.88     $928.83   $950.05   $   221,967.99
198   $1,878.88     $924.87   $954.01   $   221,013.98
199   $1,878.88     $920.89   $957.98   $   220,055.99
200   $1,878.88   $916.90     $961.98   $   219,094.02
201   $1,878.88   $912.89     $965.98   $   218,128.03
202   $1,878.88   $908.87     $970.01   $   217,158.02
203   $1,878.88   $904.83     $974.05   $   216,183.97
204   $1,878.88   $900.77     $978.11   $   215,205.86
205   $1,878.88   $896.69     $982.18   $   214,223.68
206   $1,878.88   $892.60     $986.28   $   213,237.40
207   $1,878.88   $888.49     $990.39   $   212,247.02
208   $1,878.88   $884.36     $994.51   $   211,252.50
209   $1,878.88   $880.22     $998.66   $   210,253.85
210   $1,878.88   $876.06   $1,002.82   $   209,251.03
211   $1,878.88   $871.88   $1,007.00   $   208,244.03
212   $1,878.88   $867.68   $1,011.19   $   207,232.84
213   $1,878.88   $863.47   $1,015.41   $   206,217.43
214   $1,878.88   $859.24   $1,019.64   $   205,197.80
215   $1,878.88   $854.99   $1,023.88   $   204,173.91
216   $1,878.88   $850.72   $1,028.15   $   203,145.76
217   $1,878.88   $846.44   $1,032.44   $   202,113.33
218   $1,878.88   $842.14   $1,036.74   $   201,076.59
219   $1,878.88   $837.82   $1,041.06   $   200,035.53
220   $1,878.88   $833.48   $1,045.39   $   198,990.14
221   $1,878.88   $829.13   $1,049.75   $   197,940.39
222   $1,878.88   $824.75   $1,054.12   $   196,886.27
223   $1,878.88   $820.36   $1,058.52   $   195,827.75
224   $1,878.88   $815.95   $1,062.93   $   194,764.82
225   $1,878.88   $811.52   $1,067.36   $   193,697.47
226   $1,878.88   $807.07   $1,071.80   $   192,625.66
227   $1,878.88   $802.61   $1,076.27   $   191,549.40
228   $1,878.88   $798.12   $1,080.75   $   190,468.64
229   $1,878.88   $793.62   $1,085.26   $   189,383.39
230   $1,878.88   $789.10   $1,089.78   $   188,293.61
231   $1,878.88   $784.56   $1,094.32   $   187,199.29
232   $1,878.88   $780.00   $1,098.88   $   186,100.41
233   $1,878.88   $775.42   $1,103.46   $   184,996.95
234   $1,878.88   $770.82   $1,108.06   $   183,888.90
235   $1,878.88   $766.20   $1,112.67   $   182,776.23
236   $1,878.88   $761.57   $1,117.31   $   181,658.92
237   $1,878.88   $756.91   $1,121.96   $   180,536.95
238   $1,878.88   $752.24   $1,126.64   $   179,410.32
239   $1,878.88   $747.54   $1,131.33   $   178,278.98
240   $1,878.88   $742.83   $1,136.05   $   177,142.94
241   $1,878.88   $738.10   $1,140.78   $   176,002.16
242   $1,878.88   $733.34   $1,145.53   $   174,856.62
243   $1,878.88   $728.57   $1,150.31   $   173,706.32
244   $1,878.88   $723.78   $1,155.10   $   172,551.22
245   $1,878.88   $718.96   $1,159.91   $   171,391.30
246   $1,878.88   $714.13   $1,164.75   $   170,226.56
247   $1,878.88   $709.28   $1,169.60   $   169,056.96
248   $1,878.88   $704.40   $1,174.47   $   167,882.49
249   $1,878.88   $699.51   $1,179.37   $   166,703.12
250   $1,878.88   $694.60   $1,184.28   $   165,518.84
251   $1,878.88   $689.66   $1,189.21   $   164,329.63
252   $1,878.88   $684.71   $1,194.17   $   163,135.46
253   $1,878.88   $679.73   $1,199.14   $   161,936.32
254   $1,878.88   $674.73   $1,204.14   $   160,732.18
255   $1,878.88   $669.72   $1,209.16   $   159,523.02
256   $1,878.88   $664.68   $1,214.20   $   158,308.82
257   $1,878.88   $659.62   $1,219.26   $   157,089.57
258   $1,878.88   $654.54   $1,224.34   $   155,865.23
259   $1,878.88   $649.44   $1,229.44   $   154,635.79
260   $1,878.88   $644.32   $1,234.56   $   153,401.23
261   $1,878.88   $639.17   $1,239.70   $   152,161.53
262   $1,878.88   $634.01   $1,244.87   $   150,916.66
263   $1,878.88   $628.82   $1,250.06   $   149,666.60
264   $1,878.88   $623.61   $1,255.26   $   148,411.34
265   $1,878.88   $618.38   $1,260.50   $   147,150.84
266   $1,878.88   $613.13   $1,265.75   $   145,885.10
267   $1,878.88   $607.85   $1,271.02   $   144,614.08
268   $1,878.88   $602.56   $1,276.32   $   143,337.76
269   $1,878.88   $597.24   $1,281.64   $   142,056.12
270   $1,878.88   $591.90   $1,286.98   $   140,769.15
271   $1,878.88   $586.54   $1,292.34   $   139,476.81
272   $1,878.88   $581.15   $1,297.72   $   138,179.09
273   $1,878.88   $575.75   $1,303.13   $   136,875.96
274   $1,878.88   $570.32   $1,308.56   $   135,567.40
275   $1,878.88   $564.86   $1,314.01   $   134,253.39
276   $1,878.88   $559.39   $1,319.49   $   132,933.90
277   $1,878.88   $553.89   $1,324.98   $   131,608.92
278   $1,878.88   $548.37   $1,330.51   $   130,278.41
279   $1,878.88   $542.83   $1,336.05   $   128,942.36
280   $1,878.88   $537.26   $1,341.62   $   127,600.75
281   $1,878.88   $531.67   $1,347.21   $   126,253.54
282   $1,878.88   $526.06   $1,352.82   $   124,900.72
283   $1,878.88   $520.42   $1,358.46   $   123,542.27
284   $1,878.88   $514.76   $1,364.12   $   122,178.15
285   $1,878.88   $509.08   $1,369.80   $   120,808.35
286   $1,878.88   $503.37   $1,375.51   $   119,432.84
287   $1,878.88   $497.64   $1,381.24   $   118,051.60
288   $1,878.88   $491.88   $1,386.99   $   116,664.61
289   $1,878.88   $486.10   $1,392.77   $   115,271.84
290   $1,878.88   $480.30   $1,398.58   $   113,873.26
291   $1,878.88   $474.47   $1,404.40   $   112,468.86
292   $1,878.88   $468.62   $1,410.26   $   111,058.60
293   $1,878.88   $462.74   $1,416.13   $   109,642.47
294   $1,878.88   $456.84   $1,422.03   $   108,220.44
295   $1,878.88   $450.92   $1,427.96   $   106,792.48
296   $1,878.88   $444.97   $1,433.91   $   105,358.57
297   $1,878.88   $438.99   $1,439.88   $   103,918.69
298   $1,878.88   $432.99   $1,445.88   $   102,472.81
299   $1,878.88   $426.97   $1,451.91   $   101,020.90
300   $1,878.88   $420.92   $1,457.96   $    99,562.95
301   $1,878.88   $414.85   $1,464.03   $    98,098.92
302   $1,878.88   $408.75   $1,470.13   $    96,628.79
303   $1,878.88   $402.62   $1,476.26   $    95,152.53
304   $1,878.88   $396.47   $1,482.41   $   93,670.13
305   $1,878.88   $390.29   $1,488.58   $   92,181.54
306   $1,878.88   $384.09   $1,494.79   $   90,686.76
307   $1,878.88   $377.86   $1,501.01   $   89,185.74
308   $1,878.88   $371.61   $1,507.27   $   87,678.47
309   $1,878.88   $365.33   $1,513.55   $   86,164.93
310   $1,878.88   $359.02   $1,519.86   $   84,645.07
311   $1,878.88   $352.69   $1,526.19   $   83,118.88
312   $1,878.88   $346.33   $1,532.55   $   81,586.34
313   $1,878.88   $339.94   $1,538.93   $   80,047.40
314   $1,878.88   $333.53   $1,545.34   $   78,502.06
315   $1,878.88   $327.09   $1,551.78   $   76,950.27
316   $1,878.88   $320.63   $1,558.25   $   75,392.03
317   $1,878.88   $314.13   $1,564.74   $   73,827.28
318   $1,878.88   $307.61   $1,571.26   $   72,256.02
319   $1,878.88   $301.07   $1,577.81   $   70,678.21
320   $1,878.88   $294.49   $1,584.38   $   69,093.83
321   $1,878.88   $287.89   $1,590.98   $   67,502.84
322   $1,878.88   $281.26   $1,597.61   $   65,905.23
323   $1,878.88   $274.61   $1,604.27   $   64,300.96
324   $1,878.88   $267.92   $1,610.96   $   62,690.00
325   $1,878.88   $261.21   $1,617.67   $   61,072.34
326   $1,878.88   $254.47   $1,624.41   $   59,447.93
327   $1,878.88   $247.70   $1,631.18   $   57,816.75
328   $1,878.88   $240.90   $1,637.97   $   56,178.78
329   $1,878.88   $234.08   $1,644.80   $   54,533.98
330   $1,878.88   $227.22   $1,651.65   $   52,882.33
331   $1,878.88   $220.34   $1,658.53   $   51,223.80
332   $1,878.88   $213.43   $1,665.44   $   49,558.36
333   $1,878.88   $206.49   $1,672.38   $   47,885.97
334   $1,878.88   $199.52   $1,679.35   $   46,206.62
335   $1,878.88   $192.53   $1,686.35   $   44,520.28
336   $1,878.88   $185.50   $1,693.37   $   42,826.90
337   $1,878.88   $178.45   $1,700.43   $   41,126.47
338   $1,878.88   $171.36   $1,707.52   $   39,418.96
339   $1,878.88   $164.25   $1,714.63   $   37,704.33
340   $1,878.88   $157.10   $1,721.77   $   35,982.55
341   $1,878.88   $149.93   $1,728.95   $   34,253.60
342   $1,878.88   $142.72   $1,736.15   $   32,517.45
343   $1,878.88   $135.49   $1,743.39   $   30,774.06
344   $1,878.88   $128.23   $1,750.65   $   29,023.41
345   $1,878.88   $120.93   $1,757.94   $   27,265.47
346   $1,878.88   $113.61   $1,765.27   $   25,500.20
347   $1,878.88   $106.25   $1,772.62   $   23,727.57
348   $1,878.88    $98.86   $1,780.01   $   21,947.56
349   $1,878.88    $91.45   $1,787.43   $   20,160.14
350   $1,878.88    $84.00   $1,794.88   $   18,365.26
351   $1,878.88    $76.52   $1,802.35   $   16,562.91
352   $1,878.88    $69.01   $1,809.86   $   14,753.04
353   $1,878.88    $61.47   $1,817.40   $   12,935.64
354   $1,878.88    $53.90   $1,824.98   $   11,110.66
355   $1,878.88    $46.29   $1,832.58   $    9,278.08
356   $1,878.88   $38.66   $1,840.22   $   7,437.86
357   $1,878.88   $30.99   $1,847.88   $   5,589.98
358   $1,878.88   $23.29   $1,855.58   $   3,734.40
359   $1,878.88   $15.56   $1,863.32   $   1,871.08
360   $1,878.88    $7.80   $1,871.08   $       0.00

				
DOCUMENT INFO
Shared By:
Categories:
Stats:
views:4
posted:1/21/2011
language:English
pages:11