EFTA01099436.pdf

I. Rate Monthly I. Rate Monthly Pmt 10 Year Premium 10 Year (Monthly) 10 Year (Anually) 3.00% 0.25% 7150.00 858,000.00 1,001,649.02 983,600.84 Months Payments Compounded Monthly Compounded per Year 1 7150.00 7,167.88 7150.00 2 7150.00 14,353.67 14300.00 3 7150.00 21,557.43 21450.00 4 7150.00 28,779.20 28600.00 5 7150.00 36,019.02 35750.00 6 7150.00 43,276.94 42900.00 7 7150.00 50,553.01 50050.00 8 7150.00 57,847.27 57200.00 9 7150.00 65,159.76 64350.00 10 7150.00 72,490.54 71500.00 11 7150.00 79,839.64 78650.00 12 7150.00 87 207.11 88374.00 13 7150.00 94,593.00 95524.00 14 7150.00 101,997.36 102674.00 15 7150.00 109,420.23 109824.00 16 7150.00 116,861.66 116974.00 17 7150.00 124,321.68 124124.00 18 7150.00 131,800.36 131274.00 19 7150.00 139,297.74 138424.00 20 7150.00 146,813.86 145574.00 21 7150.00 154,348.77 152724.00 22 7150.00 161,902.52 159874.00 23 7150.00 169,475.15 167024.00 24 7150.00 177,066.71 179399.22 25 7150.00 184,677.25 186549.22 26 7150.00 192,306.82 193699.22 27 7150.00 199,955.46 200849.22 28 7150.00 207,623.23 207999.22 29 7150.00 215,310.16 215149.22 30 7150.00 223,016.31 222299.22 31 7150.00 230,741.72 229449.22 32 7150.00 238,486.45 236599.22 33 7150.00 246,250.54 243749.22 34 7150.00 254,034.05 250899.22 35 7150.00 261,837.01 258049.22 36 7150.00 269,659.47 273155.20 37 7150.00 277,501.50 280305.20 38 7150.00 285,363.13 287455.20 39 7150.00 293,244.41 294605.20 40 7150.00 301,145.39 301755.20 41 7150.00 309,066.13 308905.20 42 7150.00 317,006.67 316055.20 43 7150.00 324,967.07 323205.20 44 7150.00 332,947.36 330355.20 45 7150.00 340,947.60 337505.20 46 7150.00 348,967.85 344655.20 47 7150.00 357,008.14 351805.20 48 7150.00 365,068.54 369723.85 49 7150.00 373,149.08 376873.85 so 7150.00 381,249.83 384023.85 51 7150.00 389,370.83 391173.85 52 7150.00 397,512.13 398323.85 53 7150.00 405,673.79 405473.85 54 7150.00 413,855.85 412623.85 55 7150.00 422,058.36 419773.85 56 7150.00 430,281.38 426923.85 57 7150.00 438,524.96 434073.85 EFTA01099436 58 7150.00 446,789.15 441223.85 59 7150.00 455,074.00 448373.85 60 7150.00 463,379.56 469189.57 61 7150.00 471,705.88 476339.57 62 7150.00 480,053.02 483489.57 63 7150.00 488,421.03 490639.57 64 7150.00 496,809.95 497789.57 65 7150.00 505,219.85 504939.57 66 7150.00 513,650.78 512089.57 67 7150.00 522,102.78 519239.57 68 7150.00 530,575.91 526389.57 69 7150.00 539,070.23 533539.57 70 7150.00 547,585.78 540689.57 71 7150.00 556,122.62 547839.57 72 7150.00 564,680.80 571639.26 73 7150.00 573,260.38 578789.26 74 7150.00 581,861.40 585939.26 75 7150.00 590,483.93 593089.26 76 7150.00 599,128.01 600239.26 77 7150.00 607,793.71 607389.26 78 7150.00 616,481.07 614539.26 79 7150.00 625,190.15 621689.26 80 7150.00 633,921.00 628839.26 81 7150.00 642,673.67 635989.26 82 7150.00 651,448.23 643139.26 83 7150.00 660,244.73 650289.26 84 7150.00 669,063.22 677162.43 85 7150.00 677,903.75 684312.43 86 7150.00 686,766.38 691462.43 87 7150.00 695,651.17 698612.43 88 7150.00 704,558.18 705762.43 89 7150.00 713,487.45 712912.43 90 7150.00 722,439.04 720062.43 91 7150.00 731,413.01 727212.43 92 7150.00 740,409.42 734362.43 93 7150.00 749,428.32 741512.43 94 7150.00 758,469.77 748662.43 95 7150.00 767,533.82 755812.43 96 7150.00 776,620.53 785851.31 97 7150.00 785,729.95 793001.31 98 7150.00 794,862.15 800151.31 99 7150.00 804,017.18 807301.31 100 7150.00 813,195.10 814451.31 101 7150.00 822,395.96 821601.31 102 7150.00 831,619.83 828751.31 103 7150.00 840,866.75 835901.31 104 7150.00 850,136.79 843051.31 105 7150.00 859,430.01 850201.31 106 7150.00 868,746.46 857351.31 107 7150.00 878,086.20 864501.31 108 7150.00 887,449.29 897800.84 109 7150.00 896,835.79 904950.84 110 7150.00 906,245.76 912100.84 111 7150.00 915,679.24 919250.84 112 7150.00 925,136.32 926400.84 113 7150.00 934,617.03 933550.84 114 7150.00 944,121.45 940700.84 115 7150.00 953,649.63 947850.84 116 7150.00 963,201.63 955000.84 117 7150.00 972,777.51 962150.84 118 7150.00 982,377.33 969300.84 119 7150.00 992,001.14 976450.84 EFTA01099437 120 7150.00 1,001,649.02 983600.84 EFTA01099438