home *** CD-ROM | disk | FTP | other *** search
/ Share Gallery 1 / share_gal_1.zip / share_gal_1 / BF / BF033A.ZIP / SLVRPT.EXE / ANNUITY.RPT < prev    next >
Text File  |  1991-01-30  |  7KB  |  126 lines
  1.  
  2.  
  3.  
  4.  
  5.  
  6.  
  7.  
  8.  
  9.                  ==================================================
  10.  
  11.                              ANNUITY PAYOUT SCHEDULE       
  12.  
  13.                       For:                    Any Name Here
  14.                       Initial Balance:           250,000.00
  15.                       As of:                        1/30/91
  16.                  ==================================================
  17.  
  18.  
  19.  
  20.  
  21.  
  22.  
  23.  
  24.  
  25.  
  26.  
  27.  
  28.  
  29.  
  30.  
  31.  
  32.  
  33.  
  34.  
  35.  
  36.  
  37.  
  38.  
  39.  
  40.  
  41.  
  42.  
  43.  
  44.  
  45.                  Prepared By :                          I. M. Smart
  46.  
  47.   Any Name Here                                                                       Page  1
  48.  
  49.                            Interest     Remaining        Total
  50.   Per/Yr     Withdrawal     Earned       Balance       Interest     Total Paid  ____________________________________________________________________________
  51.     1/91       4,000.00    1,776.91    247,776.91      1,776.91       4,000.00
  52.     2/19       4,016.67    1,761.11    245,521.35      3,538.02       8,016.67
  53.     3/19       4,033.40    1,745.08    243,233.03      5,283.09      12,050.07
  54.     4/19       4,050.21    1,728.81    240,911.63      7,011.91      16,100.28
  55.     5/19       4,067.08    1,712.31    238,556.86      8,724.22      20,167.36
  56.     6/19       4,084.03    1,695.58    236,168.40     10,419.79      24,251.39
  57.     7/19       4,101.05    1,678.60    233,745.95     12,098.39      28,352.44
  58.     8/19       4,118.14    1,661.38    231,289.20     13,759.78      32,470.58
  59.     9/19       4,135.29    1,643.92    228,797.83     15,403.70      36,605.87
  60.    10/19       4,152.52    1,626.21    226,271.51     17,029.91      40,758.39
  61.    11/19       4,169.83    1,608.26    223,709.94     18,638.16      44,928.22
  62.    12/19       4,187.20    1,590.05    221,112.79     20,228.21      49,115.42
  63.    13/19       4,204.65    1,571.59    218,479.73     21,799.80      53,320.07
  64.    14/19       4,222.17    1,552.87    215,810.44     23,352.68      57,542.24
  65.    15/19       4,239.76    1,533.90    213,104.58     24,886.58      61,782.00
  66.    16/19       4,257.42    1,514.67    210,361.83     26,401.25      66,039.42
  67.    17/19       4,275.16    1,495.18    207,581.84     27,896.43      70,314.59
  68.    18/19       4,292.98    1,475.42    204,764.28     29,371.84      74,607.56
  69.    19/19       4,310.86    1,455.39    201,908.80     30,827.23      78,918.43
  70.    20/19       4,328.83    1,435.09    199,015.07     32,262.33      83,247.25
  71.    21/19       4,346.86    1,414.53    196,082.74     33,676.85      87,594.12
  72.    22/19       4,364.98    1,393.68    193,111.45     35,070.54      91,959.09
  73.    23/19       4,383.16    1,372.57    190,100.85     36,443.10      96,342.26
  74.    24/19       4,401.43    1,351.17    187,050.59     37,794.27     100,743.68
  75.    25/19       4,419.77    1,329.49    183,960.31     39,123.76     105,163.45
  76.    26/19       4,438.18    1,307.52    180,829.65     40,431.28     109,601.63
  77.    27/19       4,456.67    1,285.27    177,658.25     41,716.55     114,058.30
  78.    28/19       4,475.24    1,262.73    174,445.74     42,979.29     118,533.54
  79.    29/19       4,493.89    1,239.90    171,191.75     44,219.18     123,027.43
  80.    30/19       4,512.61    1,216.77    167,895.90     45,435.95     127,540.05
  81.    31/19       4,531.42    1,193.34    164,557.83     46,629.29     132,071.47
  82.    32/19       4,550.30    1,169.62    161,177.15     47,798.91     136,621.76
  83.    33/19       4,569.26    1,145.59    157,753.48     48,944.50     141,191.02
  84.    34/19       4,588.30    1,121.25    154,286.44     50,065.76     145,779.32
  85.    35/19       4,607.41    1,096.61    150,775.64     51,162.37     150,386.73
  86.    36/19       4,626.61    1,071.66    147,220.68     52,234.03     155,013.34
  87.    37/19       4,645.89    1,046.39    143,621.19     53,280.42     159,659.23
  88.    38/19       4,665.25    1,020.81    139,976.75     54,301.22     164,324.48
  89.    39/19       4,684.69      994.90    136,286.97     55,296.13     169,009.16
  90.    40/19       4,704.20      968.68    132,551.44     56,264.81     173,713.37
  91.    41/19       4,723.81      942.13    128,769.76     57,206.93     178,437.17
  92.    42/19       4,743.49      915.25    124,941.52     58,122.18     183,180.66
  93.    43/19       4,763.25      888.04    121,066.31     59,010.22     187,943.91
  94.    44/19       4,783.10      860.50    117,143.70     59,870.72     192,727.01
  95.    45/19       4,803.03      832.61    113,173.29     60,703.33     197,530.04
  96.    46/19       4,823.04      804.39    109,154.64     61,507.73     202,353.09
  97.    47/19       4,843.14      775.83    105,087.34     62,283.56     207,196.22
  98.    48/19       4,863.32      746.92    100,970.94     63,030.48     212,059.54
  99.    49/19       4,883.58      717.66     96,805.02     63,748.15     216,943.12
  100.    50/19       4,903.93      688.06     92,589.15     64,436.20     221,847.05
  101.    51/19       4,924.36      658.09     88,322.88     65,094.29     226,771.41
  102.    52/19       4,944.88      627.77     84,005.76     65,722.06     231,716.30
  103.    53/19       4,965.48      597.08     79,637.36     66,319.14     236,681.78
  104.    54/19       4,986.17      566.03     75,217.22     66,885.17     241,667.95
  105.    55/19       5,006.95      534.62     70,744.89     67,419.79     246,674.90
  106.  
  107.   Any Name Here                                                                       Page  2
  108.  
  109.                            Interest     Remaining        Total
  110.   Per/Yr     Withdrawal     Earned       Balance       Interest     Total Paid  ____________________________________________________________________________
  111.    56/19       5,027.81      502.83     66,219.90     67,922.62     251,702.72
  112.    57/19       5,048.76      470.67     61,641.81     68,393.29     256,751.48
  113.    58/19       5,069.80      438.13     57,010.14     68,831.42     261,821.28
  114.    59/19       5,090.92      405.21     52,324.43     69,236.62     266,912.20
  115.    60/19       5,112.13      371.90     47,584.19     69,608.53     272,024.33
  116.    61/19       5,133.43      338.21     42,788.97     69,946.74     277,157.77
  117.    62/19       5,154.82      304.13     37,938.28     70,250.87     282,312.59
  118.    63/19       5,176.30      269.65     33,031.62     70,520.52     287,488.89
  119.    64/19       5,197.87      234.78     28,068.53     70,755.29     292,686.76
  120.    65/19       5,219.53      199.50     23,048.50     70,954.79     297,906.29
  121.    66/19       5,241.28      163.82     17,971.05     71,118.61     303,147.57
  122.    67/19       5,263.11      127.73     12,835.66     71,246.35     308,410.68
  123.    68/19       5,285.04       91.23      7,641.85     71,337.58     313,695.73
  124.    69/19       5,307.07       54.32      2,389.10     71,391.89     319,002.79
  125.    70/19       2,406.08       16.98          0.00     71,408.87     321,408.87
  126.