home *** CD-ROM | disk | FTP | other *** search
/ Over 1,000 Windows 95 Programs / Over 1000 Windows 95 Programs (Microforum) (Disc 2).iso / 0979 / biweekly.ez_ / biweekly.ez
Encoding:
Text File  |  1997-03-06  |  41.8 KB  |  533 lines
  1. "Loan Name: ","This Is A Biweekly Loan Example."
  2. "Amount of Loan ($): ",100000
  3. "Initial Interest Rate (%): ",7.25
  4. "Years in Loan: ",20
  5. "Loan Starting Date: ",#1995-03-01#
  6. "Loan Type: ","Biweekly"
  7. "Year 1","Payment 1",#1995-03-15#,7.25,364.5258,278.8462,85.6796,0,99914.3204
  8. "Year 1","Payment 2",#1995-03-29#,7.25,364.5258,278.6072,85.9186,0,99828.4018
  9. "Year 1","Payment 3",#1995-04-12#,7.25,364.5258,278.3677,86.1581,0,99742.2437
  10. "Year 1","Payment 4",#1995-04-26#,7.25,364.5258,278.1274,86.3984,0,99655.8453
  11. "Year 1","Payment 5",#1995-05-10#,7.25,364.5258,277.8865,86.6393,0,99569.206
  12. "Year 1","Payment 6",#1995-05-24#,7.25,364.5258,277.6449,86.8809,0,99482.3251
  13. "Year 1","Payment 7",#1995-06-07#,7.25,364.5258,277.4026,87.1232,0,99395.2019
  14. "Year 1","Payment 8",#1995-06-21#,7.25,364.5258,277.1597,87.3661,0,99307.8358
  15. "Year 1","Payment 9",#1995-07-05#,7.25,364.5258,276.9161,87.6097,0,99220.2261
  16. "Year 1","Payment 10",#1995-07-19#,7.25,364.5258,276.6718,87.854,0,99132.3721
  17. "Year 1","Payment 11",#1995-08-02#,7.25,364.5258,276.4268,88.099,0,99044.2731
  18. "Year 1","Payment 12",#1995-08-16#,7.25,364.5258,276.1811,88.3447,0,98955.9284
  19. "Year 1","Payment 13",#1995-08-30#,7.25,364.5258,275.9348,88.591,0,98867.3374
  20. "Year 1","Payment 14",#1995-09-13#,7.25,364.5258,275.6878,88.838,0,98778.4994
  21. "Year 1","Payment 15",#1995-09-27#,7.25,364.5258,275.44,89.0858,0,98689.4136
  22. "Year 1","Payment 16",#1995-10-11#,7.25,364.5258,275.1916,89.3342,0,98600.0794
  23. "Year 1","Payment 17",#1995-10-25#,7.25,364.5258,274.9425,89.5833,0,98510.4961
  24. "Year 1","Payment 18",#1995-11-08#,7.25,364.5258,274.6927,89.8331,0,98420.663
  25. "Year 1","Payment 19",#1995-11-22#,7.25,364.5258,274.4422,90.0836,0,98330.5794
  26. "Year 1","Payment 20",#1995-12-06#,7.25,364.5258,274.191,90.3348,0,98240.2446
  27. "Year 1","Payment 21",#1995-12-20#,7.25,364.5258,273.9391,90.5867,0,98149.6579
  28. "Year 1","Payment 22",#1996-01-03#,7.25,364.5258,273.6865,90.8393,0,98058.8186
  29. "Year 1","Payment 23",#1996-01-17#,7.25,364.5258,273.4332,91.0926,0,97967.726
  30. "Year 1","Payment 24",#1996-01-31#,7.25,364.5258,273.1792,91.3466,0,97876.3794
  31. "Year 1","Payment 25",#1996-02-14#,7.25,364.5258,272.9245,91.6013,0,97784.7781
  32. "Year 1","Payment 26",#1996-02-28#,7.25,364.5258,272.6691,91.8567,0,97692.9214
  33. "Year 2","Payment 27",#1996-03-13#,7.25,364.5258,272.413,92.1128,0,97600.8086
  34. "Year 2","Payment 28",#1996-03-27#,7.25,364.5258,272.1561,92.3697,0,97508.4389
  35. "Year 2","Payment 29",#1996-04-10#,7.25,364.5258,271.8985,92.6273,0,97415.8116
  36. "Year 2","Payment 30",#1996-04-24#,7.25,364.5258,271.6402,92.8856,0,97322.926
  37. "Year 2","Payment 31",#1996-05-08#,7.25,364.5258,271.3812,93.1446,0,97229.7814
  38. "Year 2","Payment 32",#1996-05-22#,7.25,364.5258,271.1215,93.4043,0,97136.3771
  39. "Year 2","Payment 33",#1996-06-05#,7.25,364.5258,270.8611,93.6647,0,97042.7124
  40. "Year 2","Payment 34",#1996-06-19#,7.25,364.5258,270.5999,93.9259,0,96948.7865
  41. "Year 2","Payment 35",#1996-07-03#,7.25,364.5258,270.338,94.1878,0,96854.5987
  42. "Year 2","Payment 36",#1996-07-17#,7.25,364.5258,270.0753,94.4505,0,96760.1482
  43. "Year 2","Payment 37",#1996-07-31#,7.25,364.5258,269.812,94.7138,0,96665.4344
  44. "Year 2","Payment 38",#1996-08-14#,7.25,364.5258,269.5478,94.978,0,96570.4564
  45. "Year 2","Payment 39",#1996-08-28#,7.25,364.5258,269.283,95.2428,0,96475.2136
  46. "Year 2","Payment 40",#1996-09-11#,7.25,364.5258,269.0174,95.5084,0,96379.7052
  47. "Year 2","Payment 41",#1996-09-25#,7.25,364.5258,268.7511,95.7747,0,96283.9305
  48. "Year 2","Payment 42",#1996-10-09#,7.25,364.5258,268.484,96.0418,0,96187.8887
  49. "Year 2","Payment 43",#1996-10-23#,7.25,364.5258,268.2162,96.3096,0,96091.5791
  50. "Year 2","Payment 44",#1996-11-06#,7.25,364.5258,267.9477,96.5781,0,95995.001
  51. "Year 2","Payment 45",#1996-11-20#,7.25,364.5258,267.6784,96.8474,0,95898.1536
  52. "Year 2","Payment 46",#1996-12-04#,7.25,364.5258,267.4083,97.1175,0,95801.0361
  53. "Year 2","Payment 47",#1996-12-18#,7.25,364.5258,267.1375,97.3883,0,95703.6478
  54. "Year 2","Payment 48",#1997-01-01#,7.25,364.5258,266.8659,97.6599,0,95605.9879
  55. "Year 2","Payment 49",#1997-01-15#,7.25,364.5258,266.5936,97.9322,0,95508.0557
  56. "Year 2","Payment 50",#1997-01-29#,7.25,364.5258,266.3205,98.2053,0,95409.8504
  57. "Year 2","Payment 51",#1997-02-12#,7.25,364.5258,266.0467,98.4791,0,95311.3713
  58. "Year 2","Payment 52",#1997-02-26#,7.25,364.5258,265.7721,98.7537,0,95212.6176
  59. "Year 3","Payment 53",#1997-03-12#,7.25,364.5258,265.4967,99.0291,0,95113.5885
  60. "Year 3","Payment 54",#1997-03-26#,7.25,364.5258,265.2206,99.3052,0,95014.2833
  61. "Year 3","Payment 55",#1997-04-09#,7.25,364.5258,264.9437,99.5821,0,94914.7012
  62. "Year 3","Payment 56",#1997-04-23#,7.25,364.5258,264.666,99.8598,0,94814.8414
  63. "Year 3","Payment 57",#1997-05-07#,7.25,364.5258,264.3875,100.1383,0,94714.7031
  64. "Year 3","Payment 58",#1997-05-21#,7.25,364.5258,264.1083,100.4175,0,94614.2856
  65. "Year 3","Payment 59",#1997-06-04#,7.25,364.5258,263.8283,100.6975,0,94513.5881
  66. "Year 3","Payment 60",#1997-06-18#,7.25,364.5258,263.5475,100.9783,0,94412.6098
  67. "Year 3","Payment 61",#1997-07-02#,7.25,364.5258,263.2659,101.2599,0,94311.3499
  68. "Year 3","Payment 62",#1997-07-16#,7.25,364.5258,262.9836,101.5422,0,94209.8077
  69. "Year 3","Payment 63",#1997-07-30#,7.25,364.5258,262.7004,101.8254,0,94107.9823
  70. "Year 3","Payment 64",#1997-08-13#,7.25,364.5258,262.4165,102.1093,0,94005.873
  71. "Year 3","Payment 65",#1997-08-27#,7.25,364.5258,262.1318,102.394,0,93903.479
  72. "Year 3","Payment 66",#1997-09-10#,7.25,364.5258,261.8462,102.6796,0,93800.7994
  73. "Year 3","Payment 67",#1997-09-24#,7.25,364.5258,261.5599,102.9659,0,93697.8335
  74. "Year 3","Payment 68",#1997-10-08#,7.25,364.5258,261.2728,103.253,0,93594.5805
  75. "Year 3","Payment 69",#1997-10-22#,7.25,364.5258,260.9849,103.5409,0,93491.0396
  76. "Year 3","Payment 70",#1997-11-05#,7.25,364.5258,260.6962,103.8296,0,93387.21
  77. "Year 3","Payment 71",#1997-11-19#,7.25,364.5258,260.4066,104.1192,0,93283.0908
  78. "Year 3","Payment 72",#1997-12-03#,7.25,364.5258,260.1163,104.4095,0,93178.6813
  79. "Year 3","Payment 73",#1997-12-17#,7.25,364.5258,259.8252,104.7006,0,93073.9807
  80. "Year 3","Payment 74",#1997-12-31#,7.25,364.5258,259.5332,104.9926,0,92968.9881
  81. "Year 3","Payment 75",#1998-01-14#,7.25,364.5258,259.2404,105.2854,0,92863.7027
  82. "Year 3","Payment 76",#1998-01-28#,7.25,364.5258,258.9469,105.5789,0,92758.1238
  83. "Year 3","Payment 77",#1998-02-11#,7.25,364.5258,258.6525,105.8733,0,92652.2505
  84. "Year 3","Payment 78",#1998-02-25#,7.25,364.5258,258.3572,106.1686,0,92546.0819
  85. "Year 4","Payment 79",#1998-03-11#,7.25,364.5258,258.0612,106.4646,0,92439.6173
  86. "Year 4","Payment 80",#1998-03-25#,7.25,364.5258,257.7643,106.7615,0,92332.8558
  87. "Year 4","Payment 81",#1998-04-08#,7.25,364.5258,257.4666,107.0592,0,92225.7966
  88. "Year 4","Payment 82",#1998-04-22#,7.25,364.5258,257.1681,107.3577,0,92118.4389
  89. "Year 4","Payment 83",#1998-05-06#,7.25,364.5258,256.8687,107.6571,0,92010.7818
  90. "Year 4","Payment 84",#1998-05-20#,7.25,364.5258,256.5685,107.9573,0,91902.8245
  91. "Year 4","Payment 85",#1998-06-03#,7.25,364.5258,256.2675,108.2583,0,91794.5662
  92. "Year 4","Payment 86",#1998-06-17#,7.25,364.5258,255.9656,108.5602,0,91686.006
  93. "Year 4","Payment 87",#1998-07-01#,7.25,364.5258,255.6629,108.8629,0,91577.1431
  94. "Year 4","Payment 88",#1998-07-15#,7.25,364.5258,255.3593,109.1665,0,91467.9766
  95. "Year 4","Payment 89",#1998-07-29#,7.25,364.5258,255.0549,109.4709,0,91358.5057
  96. "Year 4","Payment 90",#1998-08-12#,7.25,364.5258,254.7497,109.7761,0,91248.7296
  97. "Year 4","Payment 91",#1998-08-26#,7.25,364.5258,254.4436,110.0822,0,91138.6474
  98. "Year 4","Payment 92",#1998-09-09#,7.25,364.5258,254.1366,110.3892,0,91028.2582
  99. "Year 4","Payment 93",#1998-09-23#,7.25,364.5258,253.8288,110.697,0,90917.5612
  100. "Year 4","Payment 94",#1998-10-07#,7.25,364.5258,253.5201,111.0057,0,90806.5555
  101. "Year 4","Payment 95",#1998-10-21#,7.25,364.5258,253.2106,111.3152,0,90695.2403
  102. "Year 4","Payment 96",#1998-11-04#,7.25,364.5258,252.9002,111.6256,0,90583.6147
  103. "Year 4","Payment 97",#1998-11-18#,7.25,364.5258,252.5889,111.9369,0,90471.6778
  104. "Year 4","Payment 98",#1998-12-02#,7.25,364.5258,252.2768,112.249,0,90359.4288
  105. "Year 4","Payment 99",#1998-12-16#,7.25,364.5258,251.9638,112.562,0,90246.8668
  106. "Year 4","Payment 100",#1998-12-30#,7.25,364.5258,251.6499,112.8759,0,90133.9909
  107. "Year 4","Payment 101",#1999-01-13#,7.25,364.5258,251.3352,113.1906,0,90020.8003
  108. "Year 4","Payment 102",#1999-01-27#,7.25,364.5258,251.0195,113.5063,0,89907.294
  109. "Year 4","Payment 103",#1999-02-10#,7.25,364.5258,250.703,113.8228,0,89793.4712
  110. "Year 4","Payment 104",#1999-02-24#,7.25,364.5258,250.3856,114.1402,0,89679.331
  111. "Year 5","Payment 105",#1999-03-10#,7.25,364.5258,250.0674,114.4584,0,89564.8726
  112. "Year 5","Payment 106",#1999-03-24#,7.25,364.5258,249.7482,114.7776,0,89450.095
  113. "Year 5","Payment 107",#1999-04-07#,7.25,364.5258,249.4281,115.0977,0,89334.9973
  114. "Year 5","Payment 108",#1999-04-21#,7.25,364.5258,249.1072,115.4186,0,89219.5787
  115. "Year 5","Payment 109",#1999-05-05#,7.25,364.5258,248.7854,115.7404,0,89103.8383
  116. "Year 5","Payment 110",#1999-05-19#,7.25,364.5258,248.4626,116.0632,0,88987.7751
  117. "Year 5","Payment 111",#1999-06-02#,7.25,364.5258,248.139,116.3868,0,88871.3883
  118. "Year 5","Payment 112",#1999-06-16#,7.25,364.5258,247.8144,116.7114,0,88754.6769
  119. "Year 5","Payment 113",#1999-06-30#,7.25,364.5258,247.489,117.0368,0,88637.6401
  120. "Year 5","Payment 114",#1999-07-14#,7.25,364.5258,247.1627,117.3631,0,88520.277
  121. "Year 5","Payment 115",#1999-07-28#,7.25,364.5258,246.8354,117.6904,0,88402.5866
  122. "Year 5","Payment 116",#1999-08-11#,7.25,364.5258,246.5072,118.0186,0,88284.568
  123. "Year 5","Payment 117",#1999-08-25#,7.25,364.5258,246.1781,118.3477,0,88166.2203
  124. "Year 5","Payment 118",#1999-09-08#,7.25,364.5258,245.8481,118.6777,0,88047.5426
  125. "Year 5","Payment 119",#1999-09-22#,7.25,364.5258,245.5172,119.0086,0,87928.534
  126. "Year 5","Payment 120",#1999-10-06#,7.25,364.5258,245.1853,119.3405,0,87809.1935
  127. "Year 5","Payment 121",#1999-10-20#,7.25,364.5258,244.8526,119.6732,0,87689.5203
  128. "Year 5","Payment 122",#1999-11-03#,7.25,364.5258,244.5189,120.0069,0,87569.5134
  129. "Year 5","Payment 123",#1999-11-17#,7.25,364.5258,244.1842,120.3416,0,87449.1718
  130. "Year 5","Payment 124",#1999-12-01#,7.25,364.5258,243.8487,120.6771,0,87328.4947
  131. "Year 5","Payment 125",#1999-12-15#,7.25,364.5258,243.5121,121.0137,0,87207.481
  132. "Year 5","Payment 126",#1999-12-29#,7.25,364.5258,243.1747,121.3511,0,87086.1299
  133. "Year 5","Payment 127",#2000-01-12#,7.25,364.5258,242.8363,121.6895,0,86964.4404
  134. "Year 5","Payment 128",#2000-01-26#,7.25,364.5258,242.497,122.0288,0,86842.4116
  135. "Year 5","Payment 129",#2000-02-09#,7.25,364.5258,242.1567,122.3691,0,86720.0425
  136. "Year 5","Payment 130",#2000-02-23#,7.25,364.5258,241.8155,122.7103,0,86597.3322
  137. "Year 6","Payment 131",#2000-03-08#,7.25,364.5258,241.4733,123.0525,0,86474.2797
  138. "Year 6","Payment 132",#2000-03-22#,7.25,364.5258,241.1302,123.3956,0,86350.8841
  139. "Year 6","Payment 133",#2000-04-05#,7.25,364.5258,240.7861,123.7397,0,86227.1444
  140. "Year 6","Payment 134",#2000-04-19#,7.25,364.5258,240.4411,124.0847,0,86103.0597
  141. "Year 6","Payment 135",#2000-05-03#,7.25,364.5258,240.0951,124.4307,0,85978.629
  142. "Year 6","Payment 136",#2000-05-17#,7.25,364.5258,239.7481,124.7777,0,85853.8513
  143. "Year 6","Payment 137",#2000-05-31#,7.25,364.5258,239.4002,125.1256,0,85728.7257
  144. "Year 6","Payment 138",#2000-06-14#,7.25,364.5258,239.0513,125.4745,0,85603.2512
  145. "Year 6","Payment 139",#2000-06-28#,7.25,364.5258,238.7014,125.8244,0,85477.4268
  146. "Year 6","Payment 140",#2000-07-12#,7.25,364.5258,238.3505,126.1753,0,85351.2515
  147. "Year 6","Payment 141",#2000-07-26#,7.25,364.5258,237.9987,126.5271,0,85224.7244
  148. "Year 6","Payment 142",#2000-08-09#,7.25,364.5258,237.6459,126.8799,0,85097.8445
  149. "Year 6","Payment 143",#2000-08-23#,7.25,364.5258,237.2921,127.2337,0,84970.6108
  150. "Year 6","Payment 144",#2000-09-06#,7.25,364.5258,236.9373,127.5885,0,84843.0223
  151. "Year 6","Payment 145",#2000-09-20#,7.25,364.5258,236.5815,127.9443,0,84715.078
  152. "Year 6","Payment 146",#2000-10-04#,7.25,364.5258,236.2247,128.3011,0,84586.7769
  153. "Year 6","Payment 147",#2000-10-18#,7.25,364.5258,235.867,128.6588,0,84458.1181
  154. "Year 6","Payment 148",#2000-11-01#,7.25,364.5258,235.5082,129.0176,0,84329.1005
  155. "Year 6","Payment 149",#2000-11-15#,7.25,364.5258,235.1485,129.3773,0,84199.7232
  156. "Year 6","Payment 150",#2000-11-29#,7.25,364.5258,234.7877,129.7381,0,84069.9851
  157. "Year 6","Payment 151",#2000-12-13#,7.25,364.5258,234.4259,130.0999,0,83939.8852
  158. "Year 6","Payment 152",#2000-12-27#,7.25,364.5258,234.0631,130.4627,0,83809.4225
  159. "Year 6","Payment 153",#2001-01-10#,7.25,364.5258,233.6994,130.8264,0,83678.5961
  160. "Year 6","Payment 154",#2001-01-24#,7.25,364.5258,233.3345,131.1913,0,83547.4048
  161. "Year 6","Payment 155",#2001-02-07#,7.25,364.5258,232.9687,131.5571,0,83415.8477
  162. "Year 6","Payment 156",#2001-02-21#,7.25,364.5258,232.6019,131.9239,0,83283.9238
  163. "Year 7","Payment 157",#2001-03-07#,7.25,364.5258,232.234,132.2918,0,83151.632
  164. "Year 7","Payment 158",#2001-03-21#,7.25,364.5258,231.8651,132.6607,0,83018.9713
  165. "Year 7","Payment 159",#2001-04-04#,7.25,364.5258,231.4952,133.0306,0,82885.9407
  166. "Year 7","Payment 160",#2001-04-18#,7.25,364.5258,231.1243,133.4015,0,82752.5392
  167. "Year 7","Payment 161",#2001-05-02#,7.25,364.5258,230.7523,133.7735,0,82618.7657
  168. "Year 7","Payment 162",#2001-05-16#,7.25,364.5258,230.3793,134.1465,0,82484.6192
  169. "Year 7","Payment 163",#2001-05-30#,7.25,364.5258,230.0052,134.5206,0,82350.0986
  170. "Year 7","Payment 164",#2001-06-13#,7.25,364.5258,229.6301,134.8957,0,82215.2029
  171. "Year 7","Payment 165",#2001-06-27#,7.25,364.5258,229.2539,135.2719,0,82079.931
  172. "Year 7","Payment 166",#2001-07-11#,7.25,364.5258,228.8767,135.6491,0,81944.2819
  173. "Year 7","Payment 167",#2001-07-25#,7.25,364.5258,228.4985,136.0273,0,81808.2546
  174. "Year 7","Payment 168",#2001-08-08#,7.25,364.5258,228.1192,136.4066,0,81671.848
  175. "Year 7","Payment 169",#2001-08-22#,7.25,364.5258,227.7388,136.787,0,81535.061
  176. "Year 7","Payment 170",#2001-09-05#,7.25,364.5258,227.3574,137.1684,0,81397.8926
  177. "Year 7","Payment 171",#2001-09-19#,7.25,364.5258,226.9749,137.5509,0,81260.3417
  178. "Year 7","Payment 172",#2001-10-03#,7.25,364.5258,226.5913,137.9345,0,81122.4072
  179. "Year 7","Payment 173",#2001-10-17#,7.25,364.5258,226.2067,138.3191,0,80984.0881
  180. "Year 7","Payment 174",#2001-10-31#,7.25,364.5258,225.821,138.7048,0,80845.3833
  181. "Year 7","Payment 175",#2001-11-14#,7.25,364.5258,225.4342,139.0916,0,80706.2917
  182. "Year 7","Payment 176",#2001-11-28#,7.25,364.5258,225.0464,139.4794,0,80566.8123
  183. "Year 7","Payment 177",#2001-12-12#,7.25,364.5258,224.6575,139.8683,0,80426.944
  184. "Year 7","Payment 178",#2001-12-26#,7.25,364.5258,224.2674,140.2584,0,80286.6856
  185. "Year 7","Payment 179",#2002-01-09#,7.25,364.5258,223.8763,140.6495,0,80146.0361
  186. "Year 7","Payment 180",#2002-01-23#,7.25,364.5258,223.4841,141.0417,0,80004.9944
  187. "Year 7","Payment 181",#2002-02-06#,7.25,364.5258,223.0908,141.435,0,79863.5594
  188. "Year 7","Payment 182",#2002-02-20#,7.25,364.5258,222.6965,141.8293,0,79721.7301
  189. "Year 8","Payment 183",#2002-03-06#,7.25,364.5258,222.301,142.2248,0,79579.5053
  190. "Year 8","Payment 184",#2002-03-20#,7.25,364.5258,221.9044,142.6214,0,79436.8839
  191. "Year 8","Payment 185",#2002-04-03#,7.25,364.5258,221.5067,143.0191,0,79293.8648
  192. "Year 8","Payment 186",#2002-04-17#,7.25,364.5258,221.1079,143.4179,0,79150.4469
  193. "Year 8","Payment 187",#2002-05-01#,7.25,364.5258,220.708,143.8178,0,79006.6291
  194. "Year 8","Payment 188",#2002-05-15#,7.25,364.5258,220.3069,144.2189,0,78862.4102
  195. "Year 8","Payment 189",#2002-05-29#,7.25,364.5258,219.9048,144.621,0,78717.7892
  196. "Year 8","Payment 190",#2002-06-12#,7.25,364.5258,219.5015,145.0243,0,78572.7649
  197. "Year 8","Payment 191",#2002-06-26#,7.25,364.5258,219.0971,145.4287,0,78427.3362
  198. "Year 8","Payment 192",#2002-07-10#,7.25,364.5258,218.6916,145.8342,0,78281.502
  199. "Year 8","Payment 193",#2002-07-24#,7.25,364.5258,218.285,146.2408,0,78135.2612
  200. "Year 8","Payment 194",#2002-08-07#,7.25,364.5258,217.8772,146.6486,0,77988.6126
  201. "Year 8","Payment 195",#2002-08-21#,7.25,364.5258,217.4682,147.0576,0,77841.555
  202. "Year 8","Payment 196",#2002-09-04#,7.25,364.5258,217.0582,147.4676,0,77694.0874
  203. "Year 8","Payment 197",#2002-09-18#,7.25,364.5258,216.647,147.8788,0,77546.2086
  204. "Year 8","Payment 198",#2002-10-02#,7.25,364.5258,216.2346,148.2912,0,77397.9174
  205. "Year 8","Payment 199",#2002-10-16#,7.25,364.5258,215.8211,148.7047,0,77249.2127
  206. "Year 8","Payment 200",#2002-10-30#,7.25,364.5258,215.4065,149.1193,0,77100.0934
  207. "Year 8","Payment 201",#2002-11-13#,7.25,364.5258,214.9906,149.5352,0,76950.5582
  208. "Year 8","Payment 202",#2002-11-27#,7.25,364.5258,214.5737,149.9521,0,76800.6061
  209. "Year 8","Payment 203",#2002-12-11#,7.25,364.5258,214.1555,150.3703,0,76650.2358
  210. "Year 8","Payment 204",#2002-12-25#,7.25,364.5258,213.7362,150.7896,0,76499.4462
  211. "Year 8","Payment 205",#2003-01-08#,7.25,364.5258,213.3158,151.21,0,76348.2362
  212. "Year 8","Payment 206",#2003-01-22#,7.25,364.5258,212.8941,151.6317,0,76196.6045
  213. "Year 8","Payment 207",#2003-02-05#,7.25,364.5258,212.4713,152.0545,0,76044.55
  214. "Year 8","Payment 208",#2003-02-19#,7.25,364.5258,212.0473,152.4785,0,75892.0715
  215. "Year 9","Payment 209",#2003-03-05#,7.25,364.5258,211.6221,152.9037,0,75739.1678
  216. "Year 9","Payment 210",#2003-03-19#,7.25,364.5258,211.1958,153.33,0,75585.8378
  217. "Year 9","Payment 211",#2003-04-02#,7.25,364.5258,210.7682,153.7576,0,75432.0802
  218. "Year 9","Payment 212",#2003-04-16#,7.25,364.5258,210.3395,154.1863,0,75277.8939
  219. "Year 9","Payment 213",#2003-04-30#,7.25,364.5258,209.9095,154.6163,0,75123.2776
  220. "Year 9","Payment 214",#2003-05-14#,7.25,364.5258,209.4784,155.0474,0,74968.2302
  221. "Year 9","Payment 215",#2003-05-28#,7.25,364.5258,209.046,155.4798,0,74812.7504
  222. "Year 9","Payment 216",#2003-06-11#,7.25,364.5258,208.6125,155.9133,0,74656.8371
  223. "Year 9","Payment 217",#2003-06-25#,7.25,364.5258,208.1777,156.3481,0,74500.489
  224. "Year 9","Payment 218",#2003-07-09#,7.25,364.5258,207.7417,156.7841,0,74343.7049
  225. "Year 9","Payment 219",#2003-07-23#,7.25,364.5258,207.3046,157.2212,0,74186.4837
  226. "Year 9","Payment 220",#2003-08-06#,7.25,364.5258,206.8662,157.6596,0,74028.8241
  227. "Year 9","Payment 221",#2003-08-20#,7.25,364.5258,206.4265,158.0993,0,73870.7248
  228. "Year 9","Payment 222",#2003-09-03#,7.25,364.5258,205.9857,158.5401,0,73712.1847
  229. "Year 9","Payment 223",#2003-09-17#,7.25,364.5258,205.5436,158.9822,0,73553.2025
  230. "Year 9","Payment 224",#2003-10-01#,7.25,364.5258,205.1003,159.4255,0,73393.777
  231. "Year 9","Payment 225",#2003-10-15#,7.25,364.5258,204.6557,159.8701,0,73233.9069
  232. "Year 9","Payment 226",#2003-10-29#,7.25,364.5258,204.2099,160.3159,0,73073.591
  233. "Year 9","Payment 227",#2003-11-12#,7.25,364.5258,203.7629,160.7629,0,72912.8281
  234. "Year 9","Payment 228",#2003-11-26#,7.25,364.5258,203.3146,161.2112,0,72751.6169
  235. "Year 9","Payment 229",#2003-12-10#,7.25,364.5258,202.8651,161.6607,0,72589.9562
  236. "Year 9","Payment 230",#2003-12-24#,7.25,364.5258,202.4143,162.1115,0,72427.8447
  237. "Year 9","Payment 231",#2004-01-07#,7.25,364.5258,201.9623,162.5635,0,72265.2812
  238. "Year 9","Payment 232",#2004-01-21#,7.25,364.5258,201.509,163.0168,0,72102.2644
  239. "Year 9","Payment 233",#2004-02-04#,7.25,364.5258,201.0544,163.4714,0,71938.793
  240. "Year 9","Payment 234",#2004-02-18#,7.25,364.5258,200.5986,163.9272,0,71774.8658
  241. "Year 10","Payment 235",#2004-03-03#,7.25,364.5258,200.1415,164.3843,0,71610.4815
  242. "Year 10","Payment 236",#2004-03-17#,7.25,364.5258,199.6831,164.8427,0,71445.6388
  243. "Year 10","Payment 237",#2004-03-31#,7.25,364.5258,199.2234,165.3024,0,71280.3364
  244. "Year 10","Payment 238",#2004-04-14#,7.25,364.5258,198.7625,165.7633,0,71114.5731
  245. "Year 10","Payment 239",#2004-04-28#,7.25,364.5258,198.3003,166.2255,0,70948.3476
  246. "Year 10","Payment 240",#2004-05-12#,7.25,364.5258,197.8367,166.6891,0,70781.6585
  247. "Year 10","Payment 241",#2004-05-26#,7.25,364.5258,197.3719,167.1539,0,70614.5046
  248. "Year 10","Payment 242",#2004-06-09#,7.25,364.5258,196.9058,167.62,0,70446.8846
  249. "Year 10","Payment 243",#2004-06-23#,7.25,364.5258,196.4384,168.0874,0,70278.7972
  250. "Year 10","Payment 244",#2004-07-07#,7.25,364.5258,195.9697,168.5561,0,70110.2411
  251. "Year 10","Payment 245",#2004-07-21#,7.25,364.5258,195.4997,169.0261,0,69941.215
  252. "Year 10","Payment 246",#2004-08-04#,7.25,364.5258,195.0284,169.4974,0,69771.7176
  253. "Year 10","Payment 247",#2004-08-18#,7.25,364.5258,194.5558,169.97,0,69601.7476
  254. "Year 10","Payment 248",#2004-09-01#,7.25,364.5258,194.0818,170.444,0,69431.3036
  255. "Year 10","Payment 249",#2004-09-15#,7.25,364.5258,193.6065,170.9193,0,69260.3843
  256. "Year 10","Payment 250",#2004-09-29#,7.25,364.5258,193.1299,171.3959,0,69088.9884
  257. "Year 10","Payment 251",#2004-10-13#,7.25,364.5258,192.652,171.8738,0,68917.1146
  258. "Year 10","Payment 252",#2004-10-27#,7.25,364.5258,192.1727,172.3531,0,68744.7615
  259. "Year 10","Payment 253",#2004-11-10#,7.25,364.5258,191.6921,172.8337,0,68571.9278
  260. "Year 10","Payment 254",#2004-11-24#,7.25,364.5258,191.2102,173.3156,0,68398.6122
  261. "Year 10","Payment 255",#2004-12-08#,7.25,364.5258,190.7269,173.7989,0,68224.8133
  262. "Year 10","Payment 256",#2004-12-22#,7.25,364.5258,190.2423,174.2835,0,68050.5298
  263. "Year 10","Payment 257",#2005-01-05#,7.25,364.5258,189.7563,174.7695,0,67875.7603
  264. "Year 10","Payment 258",#2005-01-19#,7.25,364.5258,189.2689,175.2569,0,67700.5034
  265. "Year 10","Payment 259",#2005-02-02#,7.25,364.5258,188.7802,175.7456,0,67524.7578
  266. "Year 10","Payment 260",#2005-02-16#,7.25,364.5258,188.2902,176.2356,0,67348.5222
  267. "Year 11","Payment 261",#2005-03-02#,7.25,364.5258,187.7988,176.727,0,67171.7952
  268. "Year 11","Payment 262",#2005-03-16#,7.25,364.5258,187.306,177.2198,0,66994.5754
  269. "Year 11","Payment 263",#2005-03-30#,7.25,364.5258,186.8118,177.714,0,66816.8614
  270. "Year 11","Payment 264",#2005-04-13#,7.25,364.5258,186.3162,178.2096,0,66638.6518
  271. "Year 11","Payment 265",#2005-04-27#,7.25,364.5258,185.8193,178.7065,0,66459.9453
  272. "Year 11","Payment 266",#2005-05-11#,7.25,364.5258,185.321,179.2048,0,66280.7405
  273. "Year 11","Payment 267",#2005-05-25#,7.25,364.5258,184.8213,179.7045,0,66101.036
  274. "Year 11","Payment 268",#2005-06-08#,7.25,364.5258,184.3202,180.2056,0,65920.8304
  275. "Year 11","Payment 269",#2005-06-22#,7.25,364.5258,183.8177,180.7081,0,65740.1223
  276. "Year 11","Payment 270",#2005-07-06#,7.25,364.5258,183.3138,181.212,0,65558.9103
  277. "Year 11","Payment 271",#2005-07-20#,7.25,364.5258,182.8085,181.7173,0,65377.193
  278. "Year 11","Payment 272",#2005-08-03#,7.25,364.5258,182.3018,182.224,0,65194.969
  279. "Year 11","Payment 273",#2005-08-17#,7.25,364.5258,181.7937,182.7321,0,65012.2369
  280. "Year 11","Payment 274",#2005-08-31#,7.25,364.5258,181.2841,183.2417,0,64828.9952
  281. "Year 11","Payment 275",#2005-09-14#,7.25,364.5258,180.7732,183.7526,0,64645.2426
  282. "Year 11","Payment 276",#2005-09-28#,7.25,364.5258,180.2608,184.265,0,64460.9776
  283. "Year 11","Payment 277",#2005-10-12#,7.25,364.5258,179.747,184.7788,0,64276.1988
  284. "Year 11","Payment 278",#2005-10-26#,7.25,364.5258,179.2317,185.2941,0,64090.9047
  285. "Year 11","Payment 279",#2005-11-09#,7.25,364.5258,178.715,185.8108,0,63905.0939
  286. "Year 11","Payment 280",#2005-11-23#,7.25,364.5258,178.1969,186.3289,0,63718.765
  287. "Year 11","Payment 281",#2005-12-07#,7.25,364.5258,177.6773,186.8485,0,63531.9165
  288. "Year 11","Payment 282",#2005-12-21#,7.25,364.5258,177.1563,187.3695,0,63344.547
  289. "Year 11","Payment 283",#2006-01-04#,7.25,364.5258,176.6338,187.892,0,63156.655
  290. "Year 11","Payment 284",#2006-01-18#,7.25,364.5258,176.1099,188.4159,0,62968.2391
  291. "Year 11","Payment 285",#2006-02-01#,7.25,364.5258,175.5845,188.9413,0,62779.2978
  292. "Year 11","Payment 286",#2006-02-15#,7.25,364.5258,175.0577,189.4681,0,62589.8297
  293. "Year 12","Payment 287",#2006-03-01#,7.25,364.5258,174.5293,189.9965,0,62399.8332
  294. "Year 12","Payment 288",#2006-03-15#,7.25,364.5258,173.9995,190.5263,0,62209.3069
  295. "Year 12","Payment 289",#2006-03-29#,7.25,364.5258,173.4683,191.0575,0,62018.2494
  296. "Year 12","Payment 290",#2006-04-12#,7.25,364.5258,172.9355,191.5903,0,61826.6591
  297. "Year 12","Payment 291",#2006-04-26#,7.25,364.5258,172.4013,192.1245,0,61634.5346
  298. "Year 12","Payment 292",#2006-05-10#,7.25,364.5258,171.8655,192.6603,0,61441.8743
  299. "Year 12","Payment 293",#2006-05-24#,7.25,364.5258,171.3283,193.1975,0,61248.6768
  300. "Year 12","Payment 294",#2006-06-07#,7.25,364.5258,170.7896,193.7362,0,61054.9406
  301. "Year 12","Payment 295",#2006-06-21#,7.25,364.5258,170.2494,194.2764,0,60860.6642
  302. "Year 12","Payment 296",#2006-07-05#,7.25,364.5258,169.7076,194.8182,0,60665.846
  303. "Year 12","Payment 297",#2006-07-19#,7.25,364.5258,169.1644,195.3614,0,60470.4846
  304. "Year 12","Payment 298",#2006-08-02#,7.25,364.5258,168.6196,195.9062,0,60274.5784
  305. "Year 12","Payment 299",#2006-08-16#,7.25,364.5258,168.0733,196.4525,0,60078.1259
  306. "Year 12","Payment 300",#2006-08-30#,7.25,364.5258,167.5255,197.0003,0,59881.1256
  307. "Year 12","Payment 301",#2006-09-13#,7.25,364.5258,166.9762,197.5496,0,59683.576
  308. "Year 12","Payment 302",#2006-09-27#,7.25,364.5258,166.4254,198.1004,0,59485.4756
  309. "Year 12","Payment 303",#2006-10-11#,7.25,364.5258,165.873,198.6528,0,59286.8228
  310. "Year 12","Payment 304",#2006-10-25#,7.25,364.5258,165.319,199.2068,0,59087.616
  311. "Year 12","Payment 305",#2006-11-08#,7.25,364.5258,164.7635,199.7623,0,58887.8537
  312. "Year 12","Payment 306",#2006-11-22#,7.25,364.5258,164.2065,200.3193,0,58687.5344
  313. "Year 12","Payment 307",#2006-12-06#,7.25,364.5258,163.6479,200.8779,0,58486.6565
  314. "Year 12","Payment 308",#2006-12-20#,7.25,364.5258,163.0878,201.438,0,58285.2185
  315. "Year 12","Payment 309",#2007-01-03#,7.25,364.5258,162.5261,201.9997,0,58083.2188
  316. "Year 12","Payment 310",#2007-01-17#,7.25,364.5258,161.9628,202.563,0,57880.6558
  317. "Year 12","Payment 311",#2007-01-31#,7.25,364.5258,161.398,203.1278,0,57677.528
  318. "Year 12","Payment 312",#2007-02-14#,7.25,364.5258,160.8316,203.6942,0,57473.8338
  319. "Year 13","Payment 313",#2007-02-28#,7.25,364.5258,160.2636,204.2622,0,57269.5716
  320. "Year 13","Payment 314",#2007-03-14#,7.25,364.5258,159.694,204.8318,0,57064.7398
  321. "Year 13","Payment 315",#2007-03-28#,7.25,364.5258,159.1228,205.403,0,56859.3368
  322. "Year 13","Payment 316",#2007-04-11#,7.25,364.5258,158.5501,205.9757,0,56653.3611
  323. "Year 13","Payment 317",#2007-04-25#,7.25,364.5258,157.9757,206.5501,0,56446.811
  324. "Year 13","Payment 318",#2007-05-09#,7.25,364.5258,157.3998,207.126,0,56239.685
  325. "Year 13","Payment 319",#2007-05-23#,7.25,364.5258,156.8222,207.7036,0,56031.9814
  326. "Year 13","Payment 320",#2007-06-06#,7.25,364.5258,156.243,208.2828,0,55823.6986
  327. "Year 13","Payment 321",#2007-06-20#,7.25,364.5258,155.6622,208.8636,0,55614.835
  328. "Year 13","Payment 322",#2007-07-04#,7.25,364.5258,155.0798,209.446,0,55405.389
  329. "Year 13","Payment 323",#2007-07-18#,7.25,364.5258,154.4958,210.03,0,55195.359
  330. "Year 13","Payment 324",#2007-08-01#,7.25,364.5258,153.9101,210.6157,0,54984.7433
  331. "Year 13","Payment 325",#2007-08-15#,7.25,364.5258,153.3228,211.203,0,54773.5403
  332. "Year 13","Payment 326",#2007-08-29#,7.25,364.5258,152.7339,211.7919,0,54561.7484
  333. "Year 13","Payment 327",#2007-09-12#,7.25,364.5258,152.1433,212.3825,0,54349.3659
  334. "Year 13","Payment 328",#2007-09-26#,7.25,364.5258,151.5511,212.9747,0,54136.3912
  335. "Year 13","Payment 329",#2007-10-10#,7.25,364.5258,150.9572,213.5686,0,53922.8226
  336. "Year 13","Payment 330",#2007-10-24#,7.25,364.5258,150.3617,214.1641,0,53708.6585
  337. "Year 13","Payment 331",#2007-11-07#,7.25,364.5258,149.7645,214.7613,0,53493.8972
  338. "Year 13","Payment 332",#2007-11-21#,7.25,364.5258,149.1657,215.3601,0,53278.5371
  339. "Year 13","Payment 333",#2007-12-05#,7.25,364.5258,148.5652,215.9606,0,53062.5765
  340. "Year 13","Payment 334",#2007-12-19#,7.25,364.5258,147.963,216.5628,0,52846.0137
  341. "Year 13","Payment 335",#2008-01-02#,7.25,364.5258,147.3591,217.1667,0,52628.847
  342. "Year 13","Payment 336",#2008-01-16#,7.25,364.5258,146.7535,217.7723,0,52411.0747
  343. "Year 13","Payment 337",#2008-01-30#,7.25,364.5258,146.1463,218.3795,0,52192.6952
  344. "Year 13","Payment 338",#2008-02-13#,7.25,364.5258,145.5373,218.9885,0,51973.7067
  345. "Year 14","Payment 339",#2008-02-27#,7.25,364.5258,144.9267,219.5991,0,51754.1076
  346. "Year 14","Payment 340",#2008-03-12#,7.25,364.5258,144.3143,220.2115,0,51533.8961
  347. "Year 14","Payment 341",#2008-03-26#,7.25,364.5258,143.7003,220.8255,0,51313.0706
  348. "Year 14","Payment 342",#2008-04-09#,7.25,364.5258,143.0845,221.4413,0,51091.6293
  349. "Year 14","Payment 343",#2008-04-23#,7.25,364.5258,142.467,222.0588,0,50869.5705
  350. "Year 14","Payment 344",#2008-05-07#,7.25,364.5258,141.8478,222.678,0,50646.8925
  351. "Year 14","Payment 345",#2008-05-21#,7.25,364.5258,141.2269,223.2989,0,50423.5936
  352. "Year 14","Payment 346",#2008-06-04#,7.25,364.5258,140.6043,223.9215,0,50199.6721
  353. "Year 14","Payment 347",#2008-06-18#,7.25,364.5258,139.9799,224.5459,0,49975.1262
  354. "Year 14","Payment 348",#2008-07-02#,7.25,364.5258,139.3537,225.1721,0,49749.9541
  355. "Year 14","Payment 349",#2008-07-16#,7.25,364.5258,138.7258,225.8,0,49524.1541
  356. "Year 14","Payment 350",#2008-07-30#,7.25,364.5258,138.0962,226.4296,0,49297.7245
  357. "Year 14","Payment 351",#2008-08-13#,7.25,364.5258,137.4648,227.061,0,49070.6635
  358. "Year 14","Payment 352",#2008-08-27#,7.25,364.5258,136.8317,227.6941,0,48842.9694
  359. "Year 14","Payment 353",#2008-09-10#,7.25,364.5258,136.1967,228.3291,0,48614.6403
  360. "Year 14","Payment 354",#2008-09-24#,7.25,364.5258,135.5601,228.9657,0,48385.6746
  361. "Year 14","Payment 355",#2008-10-08#,7.25,364.5258,134.9216,229.6042,0,48156.0704
  362. "Year 14","Payment 356",#2008-10-22#,7.25,364.5258,134.2814,230.2444,0,47925.826
  363. "Year 14","Payment 357",#2008-11-05#,7.25,364.5258,133.6393,230.8865,0,47694.9395
  364. "Year 14","Payment 358",#2008-11-19#,7.25,364.5258,132.9955,231.5303,0,47463.4092
  365. "Year 14","Payment 359",#2008-12-03#,7.25,364.5258,132.3499,232.1759,0,47231.2333
  366. "Year 14","Payment 360",#2008-12-17#,7.25,364.5258,131.7025,232.8233,0,46998.41
  367. "Year 14","Payment 361",#2008-12-31#,7.25,364.5258,131.0533,233.4725,0,46764.9375
  368. "Year 14","Payment 362",#2009-01-14#,7.25,364.5258,130.4022,234.1236,0,46530.8139
  369. "Year 14","Payment 363",#2009-01-28#,7.25,364.5258,129.7494,234.7764,0,46296.0375
  370. "Year 14","Payment 364",#2009-02-11#,7.25,364.5258,129.0947,235.4311,0,46060.6064
  371. "Year 15","Payment 365",#2009-02-25#,7.25,364.5258,128.4382,236.0876,0,45824.5188
  372. "Year 15","Payment 366",#2009-03-11#,7.25,364.5258,127.7799,236.7459,0,45587.7729
  373. "Year 15","Payment 367",#2009-03-25#,7.25,364.5258,127.1198,237.406,0,45350.3669
  374. "Year 15","Payment 368",#2009-04-08#,7.25,364.5258,126.4578,238.068,0,45112.2989
  375. "Year 15","Payment 369",#2009-04-22#,7.25,364.5258,125.7939,238.7319,0,44873.567
  376. "Year 15","Payment 370",#2009-05-06#,7.25,364.5258,125.1282,239.3976,0,44634.1694
  377. "Year 15","Payment 371",#2009-05-20#,7.25,364.5258,124.4607,240.0651,0,44394.1043
  378. "Year 15","Payment 372",#2009-06-03#,7.25,364.5258,123.7913,240.7345,0,44153.3698
  379. "Year 15","Payment 373",#2009-06-17#,7.25,364.5258,123.12,241.4058,0,43911.964
  380. "Year 15","Payment 374",#2009-07-01#,7.25,364.5258,122.4468,242.079,0,43669.885
  381. "Year 15","Payment 375",#2009-07-15#,7.25,364.5258,121.7718,242.754,0,43427.131
  382. "Year 15","Payment 376",#2009-07-29#,7.25,364.5258,121.0949,243.4309,0,43183.7001
  383. "Year 15","Payment 377",#2009-08-12#,7.25,364.5258,120.4161,244.1097,0,42939.5904
  384. "Year 15","Payment 378",#2009-08-26#,7.25,364.5258,119.7354,244.7904,0,42694.8
  385. "Year 15","Payment 379",#2009-09-09#,7.25,364.5258,119.0528,245.473,0,42449.327
  386. "Year 15","Payment 380",#2009-09-23#,7.25,364.5258,118.3683,246.1575,0,42203.1695
  387. "Year 15","Payment 381",#2009-10-07#,7.25,364.5258,117.6819,246.8439,0,41956.3256
  388. "Year 15","Payment 382",#2009-10-21#,7.25,364.5258,116.9936,247.5322,0,41708.7934
  389. "Year 15","Payment 383",#2009-11-04#,7.25,364.5258,116.3034,248.2224,0,41460.571
  390. "Year 15","Payment 384",#2009-11-18#,7.25,364.5258,115.6112,248.9146,0,41211.6564
  391. "Year 15","Payment 385",#2009-12-02#,7.25,364.5258,114.9171,249.6087,0,40962.0477
  392. "Year 15","Payment 386",#2009-12-16#,7.25,364.5258,114.2211,250.3047,0,40711.743
  393. "Year 15","Payment 387",#2009-12-30#,7.25,364.5258,113.5231,251.0027,0,40460.7403
  394. "Year 15","Payment 388",#2010-01-13#,7.25,364.5258,112.8232,251.7026,0,40209.0377
  395. "Year 15","Payment 389",#2010-01-27#,7.25,364.5258,112.1214,252.4044,0,39956.6333
  396. "Year 15","Payment 390",#2010-02-10#,7.25,364.5258,111.4175,253.1083,0,39703.525
  397. "Year 16","Payment 391",#2010-02-24#,7.25,364.5258,110.7118,253.814,0,39449.711
  398. "Year 16","Payment 392",#2010-03-10#,7.25,364.5258,110.004,254.5218,0,39195.1892
  399. "Year 16","Payment 393",#2010-03-24#,7.25,364.5258,109.2943,255.2315,0,38939.9577
  400. "Year 16","Payment 394",#2010-04-07#,7.25,364.5258,108.5826,255.9432,0,38684.0145
  401. "Year 16","Payment 395",#2010-04-21#,7.25,364.5258,107.8689,256.6569,0,38427.3576
  402. "Year 16","Payment 396",#2010-05-05#,7.25,364.5258,107.1532,257.3726,0,38169.985
  403. "Year 16","Payment 397",#2010-05-19#,7.25,364.5258,106.4355,258.0903,0,37911.8947
  404. "Year 16","Payment 398",#2010-06-02#,7.25,364.5258,105.7159,258.8099,0,37653.0848
  405. "Year 16","Payment 399",#2010-06-16#,7.25,364.5258,104.9942,259.5316,0,37393.5532
  406. "Year 16","Payment 400",#2010-06-30#,7.25,364.5258,104.2705,260.2553,0,37133.2979
  407. "Year 16","Payment 401",#2010-07-14#,7.25,364.5258,103.5448,260.981,0,36872.3169
  408. "Year 16","Payment 402",#2010-07-28#,7.25,364.5258,102.817,261.7088,0,36610.6081
  409. "Year 16","Payment 403",#2010-08-11#,7.25,364.5258,102.0873,262.4385,0,36348.1696
  410. "Year 16","Payment 404",#2010-08-25#,7.25,364.5258,101.3555,263.1703,0,36084.9993
  411. "Year 16","Payment 405",#2010-09-08#,7.25,364.5258,100.6216,263.9042,0,35821.0951
  412. "Year 16","Payment 406",#2010-09-22#,7.25,364.5258,99.8857,264.6401,0,35556.455
  413. "Year 16","Payment 407",#2010-10-06#,7.25,364.5258,99.1478,265.378,0,35291.077
  414. "Year 16","Payment 408",#2010-10-20#,7.25,364.5258,98.4078,266.118,0,35024.959
  415. "Year 16","Payment 409",#2010-11-03#,7.25,364.5258,97.6658,266.86,0,34758.099
  416. "Year 16","Payment 410",#2010-11-17#,7.25,364.5258,96.9216,267.6042,0,34490.4948
  417. "Year 16","Payment 411",#2010-12-01#,7.25,364.5258,96.1754,268.3504,0,34222.1444
  418. "Year 16","Payment 412",#2010-12-15#,7.25,364.5258,95.4271,269.0987,0,33953.0457
  419. "Year 16","Payment 413",#2010-12-29#,7.25,364.5258,94.6768,269.849,0,33683.1967
  420. "Year 16","Payment 414",#2011-01-12#,7.25,364.5258,93.9243,270.6015,0,33412.5952
  421. "Year 16","Payment 415",#2011-01-26#,7.25,364.5258,93.1697,271.3561,0,33141.2391
  422. "Year 16","Payment 416",#2011-02-09#,7.25,364.5258,92.4131,272.1127,0,32869.1264
  423. "Year 17","Payment 417",#2011-02-23#,7.25,364.5258,91.6543,272.8715,0,32596.2549
  424. "Year 17","Payment 418",#2011-03-09#,7.25,364.5258,90.8934,273.6324,0,32322.6225
  425. "Year 17","Payment 419",#2011-03-23#,7.25,364.5258,90.1304,274.3954,0,32048.2271
  426. "Year 17","Payment 420",#2011-04-06#,7.25,364.5258,89.3652,275.1606,0,31773.0665
  427. "Year 17","Payment 421",#2011-04-20#,7.25,364.5258,88.598,275.9278,0,31497.1387
  428. "Year 17","Payment 422",#2011-05-04#,7.25,364.5258,87.8286,276.6972,0,31220.4415
  429. "Year 17","Payment 423",#2011-05-18#,7.25,364.5258,87.057,277.4688,0,30942.9727
  430. "Year 17","Payment 424",#2011-06-01#,7.25,364.5258,86.2833,278.2425,0,30664.7302
  431. "Year 17","Payment 425",#2011-06-15#,7.25,364.5258,85.5074,279.0184,0,30385.7118
  432. "Year 17","Payment 426",#2011-06-29#,7.25,364.5258,84.7294,279.7964,0,30105.9154
  433. "Year 17","Payment 427",#2011-07-13#,7.25,364.5258,83.9492,280.5766,0,29825.3388
  434. "Year 17","Payment 428",#2011-07-27#,7.25,364.5258,83.1668,281.359,0,29543.9798
  435. "Year 17","Payment 429",#2011-08-10#,7.25,364.5258,82.3823,282.1435,0,29261.8363
  436. "Year 17","Payment 430",#2011-08-24#,7.25,364.5258,81.5955,282.9303,0,28978.906
  437. "Year 17","Payment 431",#2011-09-07#,7.25,364.5258,80.8066,283.7192,0,28695.1868
  438. "Year 17","Payment 432",#2011-09-21#,7.25,364.5258,80.0154,284.5104,0,28410.6764
  439. "Year 17","Payment 433",#2011-10-05#,7.25,364.5258,79.2221,285.3037,0,28125.3727
  440. "Year 17","Payment 434",#2011-10-19#,7.25,364.5258,78.4265,286.0993,0,27839.2734
  441. "Year 17","Payment 435",#2011-11-02#,7.25,364.5258,77.6287,286.8971,0,27552.3763
  442. "Year 17","Payment 436",#2011-11-16#,7.25,364.5258,76.8287,287.6971,0,27264.6792
  443. "Year 17","Payment 437",#2011-11-30#,7.25,364.5258,76.0265,288.4993,0,26976.1799
  444. "Year 17","Payment 438",#2011-12-14#,7.25,364.5258,75.222,289.3038,0,26686.8761
  445. "Year 17","Payment 439",#2011-12-28#,7.25,364.5258,74.4153,290.1105,0,26396.7656
  446. "Year 17","Payment 440",#2012-01-11#,7.25,364.5258,73.6064,290.9194,0,26105.8462
  447. "Year 17","Payment 441",#2012-01-25#,7.25,364.5258,72.7951,291.7307,0,25814.1155
  448. "Year 17","Payment 442",#2012-02-08#,7.25,364.5258,71.9817,292.5441,0,25521.5714
  449. "Year 18","Payment 443",#2012-02-22#,7.25,364.5258,71.1659,293.3599,0,25228.2115
  450. "Year 18","Payment 444",#2012-03-07#,7.25,364.5258,70.3479,294.1779,0,24934.0336
  451. "Year 18","Payment 445",#2012-03-21#,7.25,364.5258,69.5276,294.9982,0,24639.0354
  452. "Year 18","Payment 446",#2012-04-04#,7.25,364.5258,68.705,295.8208,0,24343.2146
  453. "Year 18","Payment 447",#2012-04-18#,7.25,364.5258,67.8801,296.6457,0,24046.5689
  454. "Year 18","Payment 448",#2012-05-02#,7.25,364.5258,67.0529,297.4729,0,23749.096
  455. "Year 18","Payment 449",#2012-05-16#,7.25,364.5258,66.2234,298.3024,0,23450.7936
  456. "Year 18","Payment 450",#2012-05-30#,7.25,364.5258,65.3916,299.1342,0,23151.6594
  457. "Year 18","Payment 451",#2012-06-13#,7.25,364.5258,64.5575,299.9683,0,22851.6911
  458. "Year 18","Payment 452",#2012-06-27#,7.25,364.5258,63.7211,300.8047,0,22550.8864
  459. "Year 18","Payment 453",#2012-07-11#,7.25,364.5258,62.8823,301.6435,0,22249.2429
  460. "Year 18","Payment 454",#2012-07-25#,7.25,364.5258,62.0412,302.4846,0,21946.7583
  461. "Year 18","Payment 455",#2012-08-08#,7.25,364.5258,61.1977,303.3281,0,21643.4302
  462. "Year 18","Payment 456",#2012-08-22#,7.25,364.5258,60.3519,304.1739,0,21339.2563
  463. "Year 18","Payment 457",#2012-09-05#,7.25,364.5258,59.5037,305.0221,0,21034.2342
  464. "Year 18","Payment 458",#2012-09-19#,7.25,364.5258,58.6532,305.8726,0,20728.3616
  465. "Year 18","Payment 459",#2012-10-03#,7.25,364.5258,57.8002,306.7256,0,20421.636
  466. "Year 18","Payment 460",#2012-10-17#,7.25,364.5258,56.9449,307.5809,0,20114.0551
  467. "Year 18","Payment 461",#2012-10-31#,7.25,364.5258,56.0873,308.4385,0,19805.6166
  468. "Year 18","Payment 462",#2012-11-14#,7.25,364.5258,55.2272,309.2986,0,19496.318
  469. "Year 18","Payment 463",#2012-11-28#,7.25,364.5258,54.3647,310.1611,0,19186.1569
  470. "Year 18","Payment 464",#2012-12-12#,7.25,364.5258,53.4999,311.0259,0,18875.131
  471. "Year 18","Payment 465",#2012-12-26#,7.25,364.5258,52.6326,311.8932,0,18563.2378
  472. "Year 18","Payment 466",#2013-01-09#,7.25,364.5258,51.7629,312.7629,0,18250.4749
  473. "Year 18","Payment 467",#2013-01-23#,7.25,364.5258,50.8907,313.6351,0,17936.8398
  474. "Year 18","Payment 468",#2013-02-06#,7.25,364.5258,50.0162,314.5096,0,17622.3302
  475. "Year 19","Payment 469",#2013-02-20#,7.25,364.5258,49.1392,315.3866,0,17306.9436
  476. "Year 19","Payment 470",#2013-03-06#,7.25,364.5258,48.2597,316.2661,0,16990.6775
  477. "Year 19","Payment 471",#2013-03-20#,7.25,364.5258,47.3779,317.1479,0,16673.5296
  478. "Year 19","Payment 472",#2013-04-03#,7.25,364.5258,46.4935,318.0323,0,16355.4973
  479. "Year 19","Payment 473",#2013-04-17#,7.25,364.5258,45.6067,318.9191,0,16036.5782
  480. "Year 19","Payment 474",#2013-05-01#,7.25,364.5258,44.7174,319.8084,0,15716.7698
  481. "Year 19","Payment 475",#2013-05-15#,7.25,364.5258,43.8256,320.7002,0,15396.0696
  482. "Year 19","Payment 476",#2013-05-29#,7.25,364.5258,42.9313,321.5945,0,15074.4751
  483. "Year 19","Payment 477",#2013-06-12#,7.25,364.5258,42.0346,322.4912,0,14751.9839
  484. "Year 19","Payment 478",#2013-06-26#,7.25,364.5258,41.1353,323.3905,0,14428.5934
  485. "Year 19","Payment 479",#2013-07-10#,7.25,364.5258,40.2336,324.2922,0,14104.3012
  486. "Year 19","Payment 480",#2013-07-24#,7.25,364.5258,39.3293,325.1965,0,13779.1047
  487. "Year 19","Payment 481",#2013-08-07#,7.25,364.5258,38.4225,326.1033,0,13453.0014
  488. "Year 19","Payment 482",#2013-08-21#,7.25,364.5258,37.5132,327.0126,0,13125.9888
  489. "Year 19","Payment 483",#2013-09-04#,7.25,364.5258,36.6013,327.9245,0,12798.0643
  490. "Year 19","Payment 484",#2013-09-18#,7.25,364.5258,35.6869,328.8389,0,12469.2254
  491. "Year 19","Payment 485",#2013-10-02#,7.25,364.5258,34.77,329.7558,0,12139.4696
  492. "Year 19","Payment 486",#2013-10-16#,7.25,364.5258,33.8504,330.6754,0,11808.7942
  493. "Year 19","Payment 487",#2013-10-30#,7.25,364.5258,32.9284,331.5974,0,11477.1968
  494. "Year 19","Payment 488",#2013-11-13#,7.25,364.5258,32.0037,332.5221,0,11144.6747
  495. "Year 19","Payment 489",#2013-11-27#,7.25,364.5258,31.0765,333.4493,0,10811.2254
  496. "Year 19","Payment 490",#2013-12-11#,7.25,364.5258,30.1467,334.3791,0,10476.8463
  497. "Year 19","Payment 491",#2013-12-25#,7.25,364.5258,29.2143,335.3115,0,10141.5348
  498. "Year 19","Payment 492",#2014-01-08#,7.25,364.5258,28.2793,336.2465,0,9805.2883
  499. "Year 19","Payment 493",#2014-01-22#,7.25,364.5258,27.3417,337.1841,0,9468.1042
  500. "Year 19","Payment 494",#2014-02-05#,7.25,364.5258,26.4014,338.1244,0,9129.9798
  501. "Year 20","Payment 495",#2014-02-19#,7.25,364.5258,25.4586,339.0672,0,8790.9126
  502. "Year 20","Payment 496",#2014-03-05#,7.25,364.5258,24.5131,340.0127,0,8450.8999
  503. "Year 20","Payment 497",#2014-03-19#,7.25,364.5258,23.565,340.9608,0,8109.9391
  504. "Year 20","Payment 498",#2014-04-02#,7.25,364.5258,22.6143,341.9115,0,7768.0276
  505. "Year 20","Payment 499",#2014-04-16#,7.25,364.5258,21.6608,342.865,0,7425.1626
  506. "Year 20","Payment 500",#2014-04-30#,7.25,364.5258,20.7048,343.821,0,7081.3416
  507. "Year 20","Payment 501",#2014-05-14#,7.25,364.5258,19.746,344.7798,0,6736.5618
  508. "Year 20","Payment 502",#2014-05-28#,7.25,364.5258,18.7846,345.7412,0,6390.8206
  509. "Year 20","Payment 503",#2014-06-11#,7.25,364.5258,17.8206,346.7052,0,6044.1154
  510. "Year 20","Payment 504",#2014-06-25#,7.25,364.5258,16.8538,347.672,0,5696.4434
  511. "Year 20","Payment 505",#2014-07-09#,7.25,364.5258,15.8843,348.6415,0,5347.8019
  512. "Year 20","Payment 506",#2014-07-23#,7.25,364.5258,14.9121,349.6137,0,4998.1882
  513. "Year 20","Payment 507",#2014-08-06#,7.25,364.5258,13.9373,350.5885,0,4647.5997
  514. "Year 20","Payment 508",#2014-08-20#,7.25,364.5258,12.9597,351.5661,0,4296.0336
  515. "Year 20","Payment 509",#2014-09-03#,7.25,364.5258,11.9793,352.5465,0,3943.4871
  516. "Year 20","Payment 510",#2014-09-17#,7.25,364.5258,10.9963,353.5295,0,3589.9576
  517. "Year 20","Payment 511",#2014-10-01#,7.25,364.5258,10.0105,354.5153,0,3235.4423
  518. "Year 20","Payment 512",#2014-10-15#,7.25,364.5258,9.0219,355.5039,0,2879.9384
  519. "Year 20","Payment 513",#2014-10-29#,7.25,364.5258,8.0306,356.4952,0,2523.4432
  520. "Year 20","Payment 514",#2014-11-12#,7.25,364.5258,7.0365,357.4893,0,2165.9539
  521. "Year 20","Payment 515",#2014-11-26#,7.25,364.5258,6.0397,358.4861,0,1807.4678
  522. "Year 20","Payment 516",#2014-12-10#,7.25,364.5258,5.0401,359.4857,0,1447.9821
  523. "Year 20","Payment 517",#2014-12-24#,7.25,364.5258,4.0376,360.4882,0,1087.4939
  524. "Year 20","Payment 518",#2015-01-07#,7.25,364.5258,3.0324,361.4934,0,726.0005
  525. "Year 20","Payment 519",#2015-01-21#,7.25,364.5258,2.0244,362.5014,0,363.4991
  526. "Year 20","Payment 520",#2015-02-04#,7.25,364.5258,1.0136,363.5122,0,-.0131
  527. "*****"
  528. "Loan Summary"
  529. "Interest Payment for the Entire Loan($): ",89553.416
  530. "Payment for the Entire Loan($): ",189553.416
  531. "Payment without Any Prepayments($): ",189553.416
  532. "Interest Saved($): ",0
  533.