Client: Investment: Prepared by: INPUTS Days in First "Odd" Period: Greatest Common Devisor: Last Cash Flow Period: Number of Decimal Places: PERIOD
DATE 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 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 46 47 48 49 50
calculates accuracy
RESULTS Maximum Accuracy: Period Yield to Maturity: Required YTM per Period: Annual Yield:
117 2 3 10
CASH FLOWS
5-Dec-06 1-Apr-07 1-Oct-07 1-Jan-08
($2,345.00)
DISCOUNT AMOUNTS
INCOME CALCULATION
$234.00 $234.00 $5,234.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Acquisition Cost $185.92 $129.87 $2,029.05 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$648.85 $1,191.15 $1,604.26 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$3,357.00
$2,344.84
$3,444.27
INCREASED ACCURACY $648.85 $1,191.15 $1,604.26 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
MAX ERROR: MIN ERROR:
($87.27) -0.16 1 0.43 0
$0.00 43.160% 43.160% 86.320%
DIFFERENCE
3 PRINCIPAL OUTSTANDING
$0.00 ($0.00) ($0.00) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
($2,345.00) ($2,759.85) ($3,717.01) ($87.27) ($87.27) ($87.27) ($87.27) ($87.27) ($87.27) ($87.27) ($87.27) ($87.27) ($87.27) ($87.27) ($87.27) ($87.27) ($87.27) ($87.27) ($87.27) ($87.27) ($87.27) ($87.27) ($87.27) ($87.27) ($87.27) ($87.27) ($87.27) ($87.27) ($87.27) ($87.27) ($87.27) ($87.27) ($87.27) ($87.27) ($87.27) ($87.27) ($87.27) ($87.27) ($87.27) ($87.27) ($87.27) ($87.27) ($87.27) ($87.27) ($87.27) ($87.27) ($87.27) ($87.27) ($87.27) ($87.27)
$0.00 ($0.00)
($87.27)
{goto}f17~ 1~{goto}c13~1~ /xic14<5~/xge128~ +f17+1~{edit}{calc}~ /c~f17~ /xgb155~
04/27/2009 01:07:56 16926239.xls
3.12 0.28 $2,344.84 -0.16