home *** CD-ROM | disk | FTP | other *** search
/ Over 1,000 Windows 95 Programs / Over 1000 Windows 95 Programs (Microforum) (Disc 2).iso / 0979 / biweek~1.ez_ / biweek~1.ez
Encoding:
Text File  |  1997-03-06  |  27.3 KB  |  373 lines
  1. "Loan Name: ","This Is A 360 Biweekly Loan Example."
  2. "Amount of Loan ($): ",28000
  3. "Initial Interest Rate (%): ",6
  4. "Biweeks in Loan: ",360
  5. "Loan Starting Date: ",#1996-05-01#
  6. "Loan Type: ","Biweekly"
  7. "Year 1","Payment 1",#1996-05-15#,6,114.5929,64.6154,49.9775,0,27950.0225
  8. "Year 1","Payment 2",#1996-05-29#,6,114.5929,64.5001,50.0928,0,27899.9297
  9. "Year 1","Payment 3",#1996-06-12#,6,114.5929,64.3845,50.2084,0,27849.7213
  10. "Year 1","Payment 4",#1996-06-26#,6,114.5929,64.2686,50.3243,0,27799.397
  11. "Year 1","Payment 5",#1996-07-10#,6,114.5929,64.1525,50.4404,0,27748.9566
  12. "Year 1","Payment 6",#1996-07-24#,6,114.5929,64.0361,50.5568,0,27698.3998
  13. "Year 1","Payment 7",#1996-08-07#,6,114.5929,63.9194,50.6735,0,27647.7263
  14. "Year 1","Payment 8",#1996-08-21#,6,114.5929,63.8024,50.7905,0,27596.9358
  15. "Year 1","Payment 9",#1996-09-04#,6,114.5929,63.6852,50.9077,0,27546.0281
  16. "Year 1","Payment 10",#1996-09-18#,6,114.5929,63.5678,51.0251,0,27495.003
  17. "Year 1","Payment 11",#1996-10-02#,6,114.5929,63.45,51.1429,0,27443.8601
  18. "Year 1","Payment 12",#1996-10-16#,6,114.5929,63.332,51.2609,0,27392.5992
  19. "Year 1","Payment 13",#1996-10-30#,6,114.5929,63.2137,51.3792,0,27341.22
  20. "Year 1","Payment 14",#1996-11-13#,6,114.5929,63.0951,51.4978,0,27289.7222
  21. "Year 1","Payment 15",#1996-11-27#,6,114.5929,62.9763,51.6166,0,27238.1056
  22. "Year 1","Payment 16",#1996-12-11#,6,114.5929,62.8572,51.7357,0,27186.3699
  23. "Year 1","Payment 17",#1996-12-25#,6,114.5929,62.7378,51.8551,0,27134.5148
  24. "Year 1","Payment 18",#1997-01-08#,6,114.5929,62.6181,51.9748,0,27082.54
  25. "Year 1","Payment 19",#1997-01-22#,6,114.5929,62.4982,52.0947,0,27030.4453
  26. "Year 1","Payment 20",#1997-02-05#,6,114.5929,62.378,52.2149,0,26978.2304
  27. "Year 1","Payment 21",#1997-02-19#,6,114.5929,62.2575,52.3354,0,26925.895
  28. "Year 1","Payment 22",#1997-03-05#,6,114.5929,62.1367,52.4562,0,26873.4388
  29. "Year 1","Payment 23",#1997-03-19#,6,114.5929,62.0156,52.5773,0,26820.8615
  30. "Year 1","Payment 24",#1997-04-02#,6,114.5929,61.8943,52.6986,0,26768.1629
  31. "Year 1","Payment 25",#1997-04-16#,6,114.5929,61.7727,52.8202,0,26715.3427
  32. "Year 1","Payment 26",#1997-04-30#,6,114.5929,61.6508,52.9421,0,26662.4006
  33. "Year 2","Payment 27",#1997-05-14#,6,114.5929,61.5286,53.0643,0,26609.3363
  34. "Year 2","Payment 28",#1997-05-28#,6,114.5929,61.4062,53.1867,0,26556.1496
  35. "Year 2","Payment 29",#1997-06-11#,6,114.5929,61.2834,53.3095,0,26502.8401
  36. "Year 2","Payment 30",#1997-06-25#,6,114.5929,61.1604,53.4325,0,26449.4076
  37. "Year 2","Payment 31",#1997-07-09#,6,114.5929,61.0371,53.5558,0,26395.8518
  38. "Year 2","Payment 32",#1997-07-23#,6,114.5929,60.9135,53.6794,0,26342.1724
  39. "Year 2","Payment 33",#1997-08-06#,6,114.5929,60.7896,53.8033,0,26288.3691
  40. "Year 2","Payment 34",#1997-08-20#,6,114.5929,60.6655,53.9274,0,26234.4417
  41. "Year 2","Payment 35",#1997-09-03#,6,114.5929,60.541,54.0519,0,26180.3898
  42. "Year 2","Payment 36",#1997-09-17#,6,114.5929,60.4163,54.1766,0,26126.2132
  43. "Year 2","Payment 37",#1997-10-01#,6,114.5929,60.2913,54.3016,0,26071.9116
  44. "Year 2","Payment 38",#1997-10-15#,6,114.5929,60.1659,54.427,0,26017.4846
  45. "Year 2","Payment 39",#1997-10-29#,6,114.5929,60.0403,54.5526,0,25962.932
  46. "Year 2","Payment 40",#1997-11-12#,6,114.5929,59.9145,54.6784,0,25908.2536
  47. "Year 2","Payment 41",#1997-11-26#,6,114.5929,59.7883,54.8046,0,25853.449
  48. "Year 2","Payment 42",#1997-12-10#,6,114.5929,59.6618,54.9311,0,25798.5179
  49. "Year 2","Payment 43",#1997-12-24#,6,114.5929,59.535,55.0579,0,25743.46
  50. "Year 2","Payment 44",#1998-01-07#,6,114.5929,59.408,55.1849,0,25688.2751
  51. "Year 2","Payment 45",#1998-01-21#,6,114.5929,59.2806,55.3123,0,25632.9628
  52. "Year 2","Payment 46",#1998-02-04#,6,114.5929,59.153,55.4399,0,25577.5229
  53. "Year 2","Payment 47",#1998-02-18#,6,114.5929,59.0251,55.5678,0,25521.9551
  54. "Year 2","Payment 48",#1998-03-04#,6,114.5929,58.8968,55.6961,0,25466.259
  55. "Year 2","Payment 49",#1998-03-18#,6,114.5929,58.7683,55.8246,0,25410.4344
  56. "Year 2","Payment 50",#1998-04-01#,6,114.5929,58.6395,55.9534,0,25354.481
  57. "Year 2","Payment 51",#1998-04-15#,6,114.5929,58.5103,56.0826,0,25298.3984
  58. "Year 2","Payment 52",#1998-04-29#,6,114.5929,58.3809,56.212,0,25242.1864
  59. "Year 3","Payment 53",#1998-05-13#,6,114.5929,58.2512,56.3417,0,25185.8447
  60. "Year 3","Payment 54",#1998-05-27#,6,114.5929,58.1212,56.4717,0,25129.373
  61. "Year 3","Payment 55",#1998-06-10#,6,114.5929,57.9909,56.602,0,25072.771
  62. "Year 3","Payment 56",#1998-06-24#,6,114.5929,57.8602,56.7327,0,25016.0383
  63. "Year 3","Payment 57",#1998-07-08#,6,114.5929,57.7293,56.8636,0,24959.1747
  64. "Year 3","Payment 58",#1998-07-22#,6,114.5929,57.5981,56.9948,0,24902.1799
  65. "Year 3","Payment 59",#1998-08-05#,6,114.5929,57.4666,57.1263,0,24845.0536
  66. "Year 3","Payment 60",#1998-08-19#,6,114.5929,57.3347,57.2582,0,24787.7954
  67. "Year 3","Payment 61",#1998-09-02#,6,114.5929,57.2026,57.3903,0,24730.4051
  68. "Year 3","Payment 62",#1998-09-16#,6,114.5929,57.0702,57.5227,0,24672.8824
  69. "Year 3","Payment 63",#1998-09-30#,6,114.5929,56.9374,57.6555,0,24615.2269
  70. "Year 3","Payment 64",#1998-10-14#,6,114.5929,56.8044,57.7885,0,24557.4384
  71. "Year 3","Payment 65",#1998-10-28#,6,114.5929,56.671,57.9219,0,24499.5165
  72. "Year 3","Payment 66",#1998-11-11#,6,114.5929,56.5373,58.0556,0,24441.4609
  73. "Year 3","Payment 67",#1998-11-25#,6,114.5929,56.4034,58.1895,0,24383.2714
  74. "Year 3","Payment 68",#1998-12-09#,6,114.5929,56.2691,58.3238,0,24324.9476
  75. "Year 3","Payment 69",#1998-12-23#,6,114.5929,56.1345,58.4584,0,24266.4892
  76. "Year 3","Payment 70",#1999-01-06#,6,114.5929,55.9996,58.5933,0,24207.8959
  77. "Year 3","Payment 71",#1999-01-20#,6,114.5929,55.8644,58.7285,0,24149.1674
  78. "Year 3","Payment 72",#1999-02-03#,6,114.5929,55.7288,58.8641,0,24090.3033
  79. "Year 3","Payment 73",#1999-02-17#,6,114.5929,55.593,58.9999,0,24031.3034
  80. "Year 3","Payment 74",#1999-03-03#,6,114.5929,55.4569,59.136,0,23972.1674
  81. "Year 3","Payment 75",#1999-03-17#,6,114.5929,55.3204,59.2725,0,23912.8949
  82. "Year 3","Payment 76",#1999-03-31#,6,114.5929,55.1836,59.4093,0,23853.4856
  83. "Year 3","Payment 77",#1999-04-14#,6,114.5929,55.0465,59.5464,0,23793.9392
  84. "Year 3","Payment 78",#1999-04-28#,6,114.5929,54.9091,59.6838,0,23734.2554
  85. "Year 4","Payment 79",#1999-05-12#,6,114.5929,54.7714,59.8215,0,23674.4339
  86. "Year 4","Payment 80",#1999-05-26#,6,114.5929,54.6333,59.9596,0,23614.4743
  87. "Year 4","Payment 81",#1999-06-09#,6,114.5929,54.4949,60.098,0,23554.3763
  88. "Year 4","Payment 82",#1999-06-23#,6,114.5929,54.3563,60.2366,0,23494.1397
  89. "Year 4","Payment 83",#1999-07-07#,6,114.5929,54.2172,60.3757,0,23433.764
  90. "Year 4","Payment 84",#1999-07-21#,6,114.5929,54.0779,60.515,0,23373.249
  91. "Year 4","Payment 85",#1999-08-04#,6,114.5929,53.9383,60.6546,0,23312.5944
  92. "Year 4","Payment 86",#1999-08-18#,6,114.5929,53.7983,60.7946,0,23251.7998
  93. "Year 4","Payment 87",#1999-09-01#,6,114.5929,53.658,60.9349,0,23190.8649
  94. "Year 4","Payment 88",#1999-09-15#,6,114.5929,53.5174,61.0755,0,23129.7894
  95. "Year 4","Payment 89",#1999-09-29#,6,114.5929,53.3764,61.2165,0,23068.5729
  96. "Year 4","Payment 90",#1999-10-13#,6,114.5929,53.2352,61.3577,0,23007.2152
  97. "Year 4","Payment 91",#1999-10-27#,6,114.5929,53.0936,61.4993,0,22945.7159
  98. "Year 4","Payment 92",#1999-11-10#,6,114.5929,52.9517,61.6412,0,22884.0747
  99. "Year 4","Payment 93",#1999-11-24#,6,114.5929,52.8094,61.7835,0,22822.2912
  100. "Year 4","Payment 94",#1999-12-08#,6,114.5929,52.6668,61.9261,0,22760.3651
  101. "Year 4","Payment 95",#1999-12-22#,6,114.5929,52.5239,62.069,0,22698.2961
  102. "Year 4","Payment 96",#2000-01-05#,6,114.5929,52.3807,62.2122,0,22636.0839
  103. "Year 4","Payment 97",#2000-01-19#,6,114.5929,52.2371,62.3558,0,22573.7281
  104. "Year 4","Payment 98",#2000-02-02#,6,114.5929,52.0932,62.4997,0,22511.2284
  105. "Year 4","Payment 99",#2000-02-16#,6,114.5929,51.949,62.6439,0,22448.5845
  106. "Year 4","Payment 100",#2000-03-01#,6,114.5929,51.8044,62.7885,0,22385.796
  107. "Year 4","Payment 101",#2000-03-15#,6,114.5929,51.6595,62.9334,0,22322.8626
  108. "Year 4","Payment 102",#2000-03-29#,6,114.5929,51.5143,63.0786,0,22259.784
  109. "Year 4","Payment 103",#2000-04-12#,6,114.5929,51.3687,63.2242,0,22196.5598
  110. "Year 4","Payment 104",#2000-04-26#,6,114.5929,51.2228,63.3701,0,22133.1897
  111. "Year 5","Payment 105",#2000-05-10#,6,114.5929,51.0766,63.5163,0,22069.6734
  112. "Year 5","Payment 106",#2000-05-24#,6,114.5929,50.93,63.6629,0,22006.0105
  113. "Year 5","Payment 107",#2000-06-07#,6,114.5929,50.7831,63.8098,0,21942.2007
  114. "Year 5","Payment 108",#2000-06-21#,6,114.5929,50.6358,63.9571,0,21878.2436
  115. "Year 5","Payment 109",#2000-07-05#,6,114.5929,50.4883,64.1046,0,21814.139
  116. "Year 5","Payment 110",#2000-07-19#,6,114.5929,50.3403,64.2526,0,21749.8864
  117. "Year 5","Payment 111",#2000-08-02#,6,114.5929,50.192,64.4009,0,21685.4855
  118. "Year 5","Payment 112",#2000-08-16#,6,114.5929,50.0434,64.5495,0,21620.936
  119. "Year 5","Payment 113",#2000-08-30#,6,114.5929,49.8945,64.6984,0,21556.2376
  120. "Year 5","Payment 114",#2000-09-13#,6,114.5929,49.7452,64.8477,0,21491.3899
  121. "Year 5","Payment 115",#2000-09-27#,6,114.5929,49.5955,64.9974,0,21426.3925
  122. "Year 5","Payment 116",#2000-10-11#,6,114.5929,49.4455,65.1474,0,21361.2451
  123. "Year 5","Payment 117",#2000-10-25#,6,114.5929,49.2952,65.2977,0,21295.9474
  124. "Year 5","Payment 118",#2000-11-08#,6,114.5929,49.1445,65.4484,0,21230.499
  125. "Year 5","Payment 119",#2000-11-22#,6,114.5929,48.9935,65.5994,0,21164.8996
  126. "Year 5","Payment 120",#2000-12-06#,6,114.5929,48.8421,65.7508,0,21099.1488
  127. "Year 5","Payment 121",#2000-12-20#,6,114.5929,48.6903,65.9026,0,21033.2462
  128. "Year 5","Payment 122",#2001-01-03#,6,114.5929,48.5383,66.0546,0,20967.1916
  129. "Year 5","Payment 123",#2001-01-17#,6,114.5929,48.3858,66.2071,0,20900.9845
  130. "Year 5","Payment 124",#2001-01-31#,6,114.5929,48.233,66.3599,0,20834.6246
  131. "Year 5","Payment 125",#2001-02-14#,6,114.5929,48.0799,66.513,0,20768.1116
  132. "Year 5","Payment 126",#2001-02-28#,6,114.5929,47.9264,66.6665,0,20701.4451
  133. "Year 5","Payment 127",#2001-03-14#,6,114.5929,47.7726,66.8203,0,20634.6248
  134. "Year 5","Payment 128",#2001-03-28#,6,114.5929,47.6184,66.9745,0,20567.6503
  135. "Year 5","Payment 129",#2001-04-11#,6,114.5929,47.4638,67.1291,0,20500.5212
  136. "Year 5","Payment 130",#2001-04-25#,6,114.5929,47.3089,67.284,0,20433.2372
  137. "Year 6","Payment 131",#2001-05-09#,6,114.5929,47.1536,67.4393,0,20365.7979
  138. "Year 6","Payment 132",#2001-05-23#,6,114.5929,46.998,67.5949,0,20298.203
  139. "Year 6","Payment 133",#2001-06-06#,6,114.5929,46.842,67.7509,0,20230.4521
  140. "Year 6","Payment 134",#2001-06-20#,6,114.5929,46.6857,67.9072,0,20162.5449
  141. "Year 6","Payment 135",#2001-07-04#,6,114.5929,46.5289,68.064,0,20094.4809
  142. "Year 6","Payment 136",#2001-07-18#,6,114.5929,46.3719,68.221,0,20026.2599
  143. "Year 6","Payment 137",#2001-08-01#,6,114.5929,46.2144,68.3785,0,19957.8814
  144. "Year 6","Payment 138",#2001-08-15#,6,114.5929,46.0566,68.5363,0,19889.3451
  145. "Year 6","Payment 139",#2001-08-29#,6,114.5929,45.8985,68.6944,0,19820.6507
  146. "Year 6","Payment 140",#2001-09-12#,6,114.5929,45.74,68.8529,0,19751.7978
  147. "Year 6","Payment 141",#2001-09-26#,6,114.5929,45.5811,69.0118,0,19682.786
  148. "Year 6","Payment 142",#2001-10-10#,6,114.5929,45.4218,69.1711,0,19613.6149
  149. "Year 6","Payment 143",#2001-10-24#,6,114.5929,45.2622,69.3307,0,19544.2842
  150. "Year 6","Payment 144",#2001-11-07#,6,114.5929,45.1022,69.4907,0,19474.7935
  151. "Year 6","Payment 145",#2001-11-21#,6,114.5929,44.9418,69.6511,0,19405.1424
  152. "Year 6","Payment 146",#2001-12-05#,6,114.5929,44.7811,69.8118,0,19335.3306
  153. "Year 6","Payment 147",#2001-12-19#,6,114.5929,44.62,69.9729,0,19265.3577
  154. "Year 6","Payment 148",#2002-01-02#,6,114.5929,44.4585,70.1344,0,19195.2233
  155. "Year 6","Payment 149",#2002-01-16#,6,114.5929,44.2967,70.2962,0,19124.9271
  156. "Year 6","Payment 150",#2002-01-30#,6,114.5929,44.1344,70.4585,0,19054.4686
  157. "Year 6","Payment 151",#2002-02-13#,6,114.5929,43.9719,70.621,0,18983.8476
  158. "Year 6","Payment 152",#2002-02-27#,6,114.5929,43.8089,70.784,0,18913.0636
  159. "Year 6","Payment 153",#2002-03-13#,6,114.5929,43.6455,70.9474,0,18842.1162
  160. "Year 6","Payment 154",#2002-03-27#,6,114.5929,43.4818,71.1111,0,18771.0051
  161. "Year 6","Payment 155",#2002-04-10#,6,114.5929,43.3177,71.2752,0,18699.7299
  162. "Year 6","Payment 156",#2002-04-24#,6,114.5929,43.1532,71.4397,0,18628.2902
  163. "Year 7","Payment 157",#2002-05-08#,6,114.5929,42.9884,71.6045,0,18556.6857
  164. "Year 7","Payment 158",#2002-05-22#,6,114.5929,42.8231,71.7698,0,18484.9159
  165. "Year 7","Payment 159",#2002-06-05#,6,114.5929,42.6575,71.9354,0,18412.9805
  166. "Year 7","Payment 160",#2002-06-19#,6,114.5929,42.4915,72.1014,0,18340.8791
  167. "Year 7","Payment 161",#2002-07-03#,6,114.5929,42.3251,72.2678,0,18268.6113
  168. "Year 7","Payment 162",#2002-07-17#,6,114.5929,42.1583,72.4346,0,18196.1767
  169. "Year 7","Payment 163",#2002-07-31#,6,114.5929,41.9912,72.6017,0,18123.575
  170. "Year 7","Payment 164",#2002-08-14#,6,114.5929,41.8236,72.7693,0,18050.8057
  171. "Year 7","Payment 165",#2002-08-28#,6,114.5929,41.6557,72.9372,0,17977.8685
  172. "Year 7","Payment 166",#2002-09-11#,6,114.5929,41.4874,73.1055,0,17904.763
  173. "Year 7","Payment 167",#2002-09-25#,6,114.5929,41.3187,73.2742,0,17831.4888
  174. "Year 7","Payment 168",#2002-10-09#,6,114.5929,41.1496,73.4433,0,17758.0455
  175. "Year 7","Payment 169",#2002-10-23#,6,114.5929,40.9801,73.6128,0,17684.4327
  176. "Year 7","Payment 170",#2002-11-06#,6,114.5929,40.8102,73.7827,0,17610.65
  177. "Year 7","Payment 171",#2002-11-20#,6,114.5929,40.64,73.9529,0,17536.6971
  178. "Year 7","Payment 172",#2002-12-04#,6,114.5929,40.4693,74.1236,0,17462.5735
  179. "Year 7","Payment 173",#2002-12-18#,6,114.5929,40.2982,74.2947,0,17388.2788
  180. "Year 7","Payment 174",#2003-01-01#,6,114.5929,40.1268,74.4661,0,17313.8127
  181. "Year 7","Payment 175",#2003-01-15#,6,114.5929,39.955,74.6379,0,17239.1748
  182. "Year 7","Payment 176",#2003-01-29#,6,114.5929,39.7827,74.8102,0,17164.3646
  183. "Year 7","Payment 177",#2003-02-12#,6,114.5929,39.6101,74.9828,0,17089.3818
  184. "Year 7","Payment 178",#2003-02-26#,6,114.5929,39.437,75.1559,0,17014.2259
  185. "Year 7","Payment 179",#2003-03-12#,6,114.5929,39.2636,75.3293,0,16938.8966
  186. "Year 7","Payment 180",#2003-03-26#,6,114.5929,39.0898,75.5031,0,16863.3935
  187. "Year 7","Payment 181",#2003-04-09#,6,114.5929,38.9155,75.6774,0,16787.7161
  188. "Year 7","Payment 182",#2003-04-23#,6,114.5929,38.7409,75.852,0,16711.8641
  189. "Year 8","Payment 183",#2003-05-07#,6,114.5929,38.5658,76.0271,0,16635.837
  190. "Year 8","Payment 184",#2003-05-21#,6,114.5929,38.3904,76.2025,0,16559.6345
  191. "Year 8","Payment 185",#2003-06-04#,6,114.5929,38.2145,76.3784,0,16483.2561
  192. "Year 8","Payment 186",#2003-06-18#,6,114.5929,38.0383,76.5546,0,16406.7015
  193. "Year 8","Payment 187",#2003-07-02#,6,114.5929,37.8616,76.7313,0,16329.9702
  194. "Year 8","Payment 188",#2003-07-16#,6,114.5929,37.6845,76.9084,0,16253.0618
  195. "Year 8","Payment 189",#2003-07-30#,6,114.5929,37.5071,77.0858,0,16175.976
  196. "Year 8","Payment 190",#2003-08-13#,6,114.5929,37.3292,77.2637,0,16098.7123
  197. "Year 8","Payment 191",#2003-08-27#,6,114.5929,37.1509,77.442,0,16021.2703
  198. "Year 8","Payment 192",#2003-09-10#,6,114.5929,36.9722,77.6207,0,15943.6496
  199. "Year 8","Payment 193",#2003-09-24#,6,114.5929,36.793,77.7999,0,15865.8497
  200. "Year 8","Payment 194",#2003-10-08#,6,114.5929,36.6135,77.9794,0,15787.8703
  201. "Year 8","Payment 195",#2003-10-22#,6,114.5929,36.4335,78.1594,0,15709.7109
  202. "Year 8","Payment 196",#2003-11-05#,6,114.5929,36.2532,78.3397,0,15631.3712
  203. "Year 8","Payment 197",#2003-11-19#,6,114.5929,36.0724,78.5205,0,15552.8507
  204. "Year 8","Payment 198",#2003-12-03#,6,114.5929,35.8912,78.7017,0,15474.149
  205. "Year 8","Payment 199",#2003-12-17#,6,114.5929,35.7096,78.8833,0,15395.2657
  206. "Year 8","Payment 200",#2003-12-31#,6,114.5929,35.5275,79.0654,0,15316.2003
  207. "Year 8","Payment 201",#2004-01-14#,6,114.5929,35.3451,79.2478,0,15236.9525
  208. "Year 8","Payment 202",#2004-01-28#,6,114.5929,35.1622,79.4307,0,15157.5218
  209. "Year 8","Payment 203",#2004-02-11#,6,114.5929,34.9789,79.614,0,15077.9078
  210. "Year 8","Payment 204",#2004-02-25#,6,114.5929,34.7952,79.7977,0,14998.1101
  211. "Year 8","Payment 205",#2004-03-10#,6,114.5929,34.611,79.9819,0,14918.1282
  212. "Year 8","Payment 206",#2004-03-24#,6,114.5929,34.4264,80.1665,0,14837.9617
  213. "Year 8","Payment 207",#2004-04-07#,6,114.5929,34.2415,80.3514,0,14757.6103
  214. "Year 8","Payment 208",#2004-04-21#,6,114.5929,34.056,80.5369,0,14677.0734
  215. "Year 9","Payment 209",#2004-05-05#,6,114.5929,33.8702,80.7227,0,14596.3507
  216. "Year 9","Payment 210",#2004-05-19#,6,114.5929,33.6839,80.909,0,14515.4417
  217. "Year 9","Payment 211",#2004-06-02#,6,114.5929,33.4972,81.0957,0,14434.346
  218. "Year 9","Payment 212",#2004-06-16#,6,114.5929,33.31,81.2829,0,14353.0631
  219. "Year 9","Payment 213",#2004-06-30#,6,114.5929,33.1225,81.4704,0,14271.5927
  220. "Year 9","Payment 214",#2004-07-14#,6,114.5929,32.9344,81.6585,0,14189.9342
  221. "Year 9","Payment 215",#2004-07-28#,6,114.5929,32.746,81.8469,0,14108.0873
  222. "Year 9","Payment 216",#2004-08-11#,6,114.5929,32.5571,82.0358,0,14026.0515
  223. "Year 9","Payment 217",#2004-08-25#,6,114.5929,32.3678,82.2251,0,13943.8264
  224. "Year 9","Payment 218",#2004-09-08#,6,114.5929,32.1781,82.4148,0,13861.4116
  225. "Year 9","Payment 219",#2004-09-22#,6,114.5929,31.9879,82.605,0,13778.8066
  226. "Year 9","Payment 220",#2004-10-06#,6,114.5929,31.7972,82.7957,0,13696.0109
  227. "Year 9","Payment 221",#2004-10-20#,6,114.5929,31.6062,82.9867,0,13613.0242
  228. "Year 9","Payment 222",#2004-11-03#,6,114.5929,31.4147,83.1782,0,13529.846
  229. "Year 9","Payment 223",#2004-11-17#,6,114.5929,31.2227,83.3702,0,13446.4758
  230. "Year 9","Payment 224",#2004-12-01#,6,114.5929,31.0303,83.5626,0,13362.9132
  231. "Year 9","Payment 225",#2004-12-15#,6,114.5929,30.8375,83.7554,0,13279.1578
  232. "Year 9","Payment 226",#2004-12-29#,6,114.5929,30.6442,83.9487,0,13195.2091
  233. "Year 9","Payment 227",#2005-01-12#,6,114.5929,30.4505,84.1424,0,13111.0667
  234. "Year 9","Payment 228",#2005-01-26#,6,114.5929,30.2563,84.3366,0,13026.7301
  235. "Year 9","Payment 229",#2005-02-09#,6,114.5929,30.0617,84.5312,0,12942.1989
  236. "Year 9","Payment 230",#2005-02-23#,6,114.5929,29.8666,84.7263,0,12857.4726
  237. "Year 9","Payment 231",#2005-03-09#,6,114.5929,29.6711,84.9218,0,12772.5508
  238. "Year 9","Payment 232",#2005-03-23#,6,114.5929,29.4751,85.1178,0,12687.433
  239. "Year 9","Payment 233",#2005-04-06#,6,114.5929,29.2787,85.3142,0,12602.1188
  240. "Year 9","Payment 234",#2005-04-20#,6,114.5929,29.0818,85.5111,0,12516.6077
  241. "Year 10","Payment 235",#2005-05-04#,6,114.5929,28.8845,85.7084,0,12430.8993
  242. "Year 10","Payment 236",#2005-05-18#,6,114.5929,28.6867,85.9062,0,12344.9931
  243. "Year 10","Payment 237",#2005-06-01#,6,114.5929,28.4884,86.1045,0,12258.8886
  244. "Year 10","Payment 238",#2005-06-15#,6,114.5929,28.2897,86.3032,0,12172.5854
  245. "Year 10","Payment 239",#2005-06-29#,6,114.5929,28.0906,86.5023,0,12086.0831
  246. "Year 10","Payment 240",#2005-07-13#,6,114.5929,27.891,86.7019,0,11999.3812
  247. "Year 10","Payment 241",#2005-07-27#,6,114.5929,27.6909,86.902,0,11912.4792
  248. "Year 10","Payment 242",#2005-08-10#,6,114.5929,27.4903,87.1026,0,11825.3766
  249. "Year 10","Payment 243",#2005-08-24#,6,114.5929,27.2893,87.3036,0,11738.073
  250. "Year 10","Payment 244",#2005-09-07#,6,114.5929,27.0879,87.505,0,11650.568
  251. "Year 10","Payment 245",#2005-09-21#,6,114.5929,26.8859,87.707,0,11562.861
  252. "Year 10","Payment 246",#2005-10-05#,6,114.5929,26.6835,87.9094,0,11474.9516
  253. "Year 10","Payment 247",#2005-10-19#,6,114.5929,26.4807,88.1122,0,11386.8394
  254. "Year 10","Payment 248",#2005-11-02#,6,114.5929,26.2773,88.3156,0,11298.5238
  255. "Year 10","Payment 249",#2005-11-16#,6,114.5929,26.0735,88.5194,0,11210.0044
  256. "Year 10","Payment 250",#2005-11-30#,6,114.5929,25.8692,88.7237,0,11121.2807
  257. "Year 10","Payment 251",#2005-12-14#,6,114.5929,25.6645,88.9284,0,11032.3523
  258. "Year 10","Payment 252",#2005-12-28#,6,114.5929,25.4593,89.1336,0,10943.2187
  259. "Year 10","Payment 253",#2006-01-11#,6,114.5929,25.2536,89.3393,0,10853.8794
  260. "Year 10","Payment 254",#2006-01-25#,6,114.5929,25.0474,89.5455,0,10764.3339
  261. "Year 10","Payment 255",#2006-02-08#,6,114.5929,24.8408,89.7521,0,10674.5818
  262. "Year 10","Payment 256",#2006-02-22#,6,114.5929,24.6337,89.9592,0,10584.6226
  263. "Year 10","Payment 257",#2006-03-08#,6,114.5929,24.4261,90.1668,0,10494.4558
  264. "Year 10","Payment 258",#2006-03-22#,6,114.5929,24.218,90.3749,0,10404.0809
  265. "Year 10","Payment 259",#2006-04-05#,6,114.5929,24.0094,90.5835,0,10313.4974
  266. "Year 10","Payment 260",#2006-04-19#,6,114.5929,23.8004,90.7925,0,10222.7049
  267. "Year 11","Payment 261",#2006-05-03#,6,114.5929,23.5909,91.002,0,10131.7029
  268. "Year 11","Payment 262",#2006-05-17#,6,114.5929,23.3809,91.212,0,10040.4909
  269. "Year 11","Payment 263",#2006-05-31#,6,114.5929,23.1704,91.4225,0,9949.0684
  270. "Year 11","Payment 264",#2006-06-14#,6,114.5929,22.9594,91.6335,0,9857.4349
  271. "Year 11","Payment 265",#2006-06-28#,6,114.5929,22.7479,91.845,0,9765.5899
  272. "Year 11","Payment 266",#2006-07-12#,6,114.5929,22.536,92.0569,0,9673.533
  273. "Year 11","Payment 267",#2006-07-26#,6,114.5929,22.3235,92.2694,0,9581.2636
  274. "Year 11","Payment 268",#2006-08-09#,6,114.5929,22.1106,92.4823,0,9488.7813
  275. "Year 11","Payment 269",#2006-08-23#,6,114.5929,21.8972,92.6957,0,9396.0856
  276. "Year 11","Payment 270",#2006-09-06#,6,114.5929,21.6833,92.9096,0,9303.176
  277. "Year 11","Payment 271",#2006-09-20#,6,114.5929,21.4689,93.124,0,9210.052
  278. "Year 11","Payment 272",#2006-10-04#,6,114.5929,21.254,93.3389,0,9116.7131
  279. "Year 11","Payment 273",#2006-10-18#,6,114.5929,21.0386,93.5543,0,9023.1588
  280. "Year 11","Payment 274",#2006-11-01#,6,114.5929,20.8227,93.7702,0,8929.3886
  281. "Year 11","Payment 275",#2006-11-15#,6,114.5929,20.6063,93.9866,0,8835.402
  282. "Year 11","Payment 276",#2006-11-29#,6,114.5929,20.3894,94.2035,0,8741.1985
  283. "Year 11","Payment 277",#2006-12-13#,6,114.5929,20.172,94.4209,0,8646.7776
  284. "Year 11","Payment 278",#2006-12-27#,6,114.5929,19.9541,94.6388,0,8552.1388
  285. "Year 11","Payment 279",#2007-01-10#,6,114.5929,19.7357,94.8572,0,8457.2816
  286. "Year 11","Payment 280",#2007-01-24#,6,114.5929,19.5168,95.0761,0,8362.2055
  287. "Year 11","Payment 281",#2007-02-07#,6,114.5929,19.2974,95.2955,0,8266.91
  288. "Year 11","Payment 282",#2007-02-21#,6,114.5929,19.0775,95.5154,0,8171.3946
  289. "Year 11","Payment 283",#2007-03-07#,6,114.5929,18.8571,95.7358,0,8075.6588
  290. "Year 11","Payment 284",#2007-03-21#,6,114.5929,18.6361,95.9568,0,7979.702
  291. "Year 11","Payment 285",#2007-04-04#,6,114.5929,18.4147,96.1782,0,7883.5238
  292. "Year 11","Payment 286",#2007-04-18#,6,114.5929,18.1927,96.4002,0,7787.1236
  293. "Year 12","Payment 287",#2007-05-02#,6,114.5929,17.9703,96.6226,0,7690.501
  294. "Year 12","Payment 288",#2007-05-16#,6,114.5929,17.7473,96.8456,0,7593.6554
  295. "Year 12","Payment 289",#2007-05-30#,6,114.5929,17.5238,97.0691,0,7496.5863
  296. "Year 12","Payment 290",#2007-06-13#,6,114.5929,17.2998,97.2931,0,7399.2932
  297. "Year 12","Payment 291",#2007-06-27#,6,114.5929,17.0753,97.5176,0,7301.7756
  298. "Year 12","Payment 292",#2007-07-11#,6,114.5929,16.8503,97.7426,0,7204.033
  299. "Year 12","Payment 293",#2007-07-25#,6,114.5929,16.6247,97.9682,0,7106.0648
  300. "Year 12","Payment 294",#2007-08-08#,6,114.5929,16.3986,98.1943,0,7007.8705
  301. "Year 12","Payment 295",#2007-08-22#,6,114.5929,16.172,98.4209,0,6909.4496
  302. "Year 12","Payment 296",#2007-09-05#,6,114.5929,15.9449,98.648,0,6810.8016
  303. "Year 12","Payment 297",#2007-09-19#,6,114.5929,15.7172,98.8757,0,6711.9259
  304. "Year 12","Payment 298",#2007-10-03#,6,114.5929,15.4891,99.1038,0,6612.8221
  305. "Year 12","Payment 299",#2007-10-17#,6,114.5929,15.2604,99.3325,0,6513.4896
  306. "Year 12","Payment 300",#2007-10-31#,6,114.5929,15.0311,99.5618,0,6413.9278
  307. "Year 12","Payment 301",#2007-11-14#,6,114.5929,14.8014,99.7915,0,6314.1363
  308. "Year 12","Payment 302",#2007-11-28#,6,114.5929,14.5711,100.0218,0,6214.1145
  309. "Year 12","Payment 303",#2007-12-12#,6,114.5929,14.3403,100.2526,0,6113.8619
  310. "Year 12","Payment 304",#2007-12-26#,6,114.5929,14.1089,100.484,0,6013.3779
  311. "Year 12","Payment 305",#2008-01-09#,6,114.5929,13.877,100.7159,0,5912.662
  312. "Year 12","Payment 306",#2008-01-23#,6,114.5929,13.6446,100.9483,0,5811.7137
  313. "Year 12","Payment 307",#2008-02-06#,6,114.5929,13.4116,101.1813,0,5710.5324
  314. "Year 12","Payment 308",#2008-02-20#,6,114.5929,13.1782,101.4147,0,5609.1177
  315. "Year 12","Payment 309",#2008-03-05#,6,114.5929,12.9441,101.6488,0,5507.4689
  316. "Year 12","Payment 310",#2008-03-19#,6,114.5929,12.7095,101.8834,0,5405.5855
  317. "Year 12","Payment 311",#2008-04-02#,6,114.5929,12.4744,102.1185,0,5303.467
  318. "Year 12","Payment 312",#2008-04-16#,6,114.5929,12.2388,102.3541,0,5201.1129
  319. "Year 13","Payment 313",#2008-04-30#,6,114.5929,12.0026,102.5903,0,5098.5226
  320. "Year 13","Payment 314",#2008-05-14#,6,114.5929,11.7658,102.8271,0,4995.6955
  321. "Year 13","Payment 315",#2008-05-28#,6,114.5929,11.5285,103.0644,0,4892.6311
  322. "Year 13","Payment 316",#2008-06-11#,6,114.5929,11.2907,103.3022,0,4789.3289
  323. "Year 13","Payment 317",#2008-06-25#,6,114.5929,11.0523,103.5406,0,4685.7883
  324. "Year 13","Payment 318",#2008-07-09#,6,114.5929,10.8134,103.7795,0,4582.0088
  325. "Year 13","Payment 319",#2008-07-23#,6,114.5929,10.5739,104.019,0,4477.9898
  326. "Year 13","Payment 320",#2008-08-06#,6,114.5929,10.3338,104.2591,0,4373.7307
  327. "Year 13","Payment 321",#2008-08-20#,6,114.5929,10.0932,104.4997,0,4269.231
  328. "Year 13","Payment 322",#2008-09-03#,6,114.5929,9.8521,104.7408,0,4164.4902
  329. "Year 13","Payment 323",#2008-09-17#,6,114.5929,9.6104,104.9825,0,4059.5077
  330. "Year 13","Payment 324",#2008-10-01#,6,114.5929,9.3681,105.2248,0,3954.2829
  331. "Year 13","Payment 325",#2008-10-15#,6,114.5929,9.1253,105.4676,0,3848.8153
  332. "Year 13","Payment 326",#2008-10-29#,6,114.5929,8.8819,105.711,0,3743.1043
  333. "Year 13","Payment 327",#2008-11-12#,6,114.5929,8.6379,105.955,0,3637.1493
  334. "Year 13","Payment 328",#2008-11-26#,6,114.5929,8.3934,106.1995,0,3530.9498
  335. "Year 13","Payment 329",#2008-12-10#,6,114.5929,8.1483,106.4446,0,3424.5052
  336. "Year 13","Payment 330",#2008-12-24#,6,114.5929,7.9027,106.6902,0,3317.815
  337. "Year 13","Payment 331",#2009-01-07#,6,114.5929,7.6565,106.9364,0,3210.8786
  338. "Year 13","Payment 332",#2009-01-21#,6,114.5929,7.4097,107.1832,0,3103.6954
  339. "Year 13","Payment 333",#2009-02-04#,6,114.5929,7.1624,107.4305,0,2996.2649
  340. "Year 13","Payment 334",#2009-02-18#,6,114.5929,6.9145,107.6784,0,2888.5865
  341. "Year 13","Payment 335",#2009-03-04#,6,114.5929,6.666,107.9269,0,2780.6596
  342. "Year 13","Payment 336",#2009-03-18#,6,114.5929,6.4169,108.176,0,2672.4836
  343. "Year 13","Payment 337",#2009-04-01#,6,114.5929,6.1673,108.4256,0,2564.058
  344. "Year 13","Payment 338",#2009-04-15#,6,114.5929,5.9171,108.6758,0,2455.3822
  345. "Year 14","Payment 339",#2009-04-29#,6,114.5929,5.6663,108.9266,0,2346.4556
  346. "Year 14","Payment 340",#2009-05-13#,6,114.5929,5.4149,109.178,0,2237.2776
  347. "Year 14","Payment 341",#2009-05-27#,6,114.5929,5.1629,109.43,0,2127.8476
  348. "Year 14","Payment 342",#2009-06-10#,6,114.5929,4.9104,109.6825,0,2018.1651
  349. "Year 14","Payment 343",#2009-06-24#,6,114.5929,4.6573,109.9356,0,1908.2295
  350. "Year 14","Payment 344",#2009-07-08#,6,114.5929,4.4036,110.1893,0,1798.0402
  351. "Year 14","Payment 345",#2009-07-22#,6,114.5929,4.1493,110.4436,0,1687.5966
  352. "Year 14","Payment 346",#2009-08-05#,6,114.5929,3.8945,110.6984,0,1576.8982
  353. "Year 14","Payment 347",#2009-08-19#,6,114.5929,3.639,110.9539,0,1465.9443
  354. "Year 14","Payment 348",#2009-09-02#,6,114.5929,3.3829,111.21,0,1354.7343
  355. "Year 14","Payment 349",#2009-09-16#,6,114.5929,3.1263,111.4666,0,1243.2677
  356. "Year 14","Payment 350",#2009-09-30#,6,114.5929,2.8691,111.7238,0,1131.5439
  357. "Year 14","Payment 351",#2009-10-14#,6,114.5929,2.6113,111.9816,0,1019.5623
  358. "Year 14","Payment 352",#2009-10-28#,6,114.5929,2.3528,112.2401,0,907.3222
  359. "Year 14","Payment 353",#2009-11-11#,6,114.5929,2.0938,112.4991,0,794.8231
  360. "Year 14","Payment 354",#2009-11-25#,6,114.5929,1.8342,112.7587,0,682.0644
  361. "Year 14","Payment 355",#2009-12-09#,6,114.5929,1.574,113.0189,0,569.0455
  362. "Year 14","Payment 356",#2009-12-23#,6,114.5929,1.3132,113.2797,0,455.7658
  363. "Year 14","Payment 357",#2010-01-06#,6,114.5929,1.0518,113.5411,0,342.2247
  364. "Year 14","Payment 358",#2010-01-20#,6,114.5929,.7897,113.8032,0,228.4215
  365. "Year 14","Payment 359",#2010-02-03#,6,114.5929,.5271,114.0658,0,114.3557
  366. "Year 14","Payment 360",#2010-02-17#,6,114.5929,.2639,114.329,0,.0267
  367. "*****"
  368. "Loan Summary"
  369. "Interest Payment for the Entire Loan($): ",13252.4
  370. "Payment for the Entire Loan($): ",41252.4
  371. "Payment without Any Prepayments($): ",1072562.4
  372. "Interest Saved($): ",0
  373.