Client Loan Amortization table

Pmt
No.
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
Pmt
No.
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
Pmt
No.
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
Pmt
No.
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
nt Loan Amortization table

Enter Values

lient Name:

Payment
Date
21-Feb-22
21-Mar-22
21-Apr-22
21-May-22
21-Jun-22
21-Jul-22
21-Aug-22
21-Sep-22
21-Oct-22
21-Nov-22
21-Dec-22
21-Jan-23
21-Feb-23
21-Mar-23
21-Apr-23
21-May-23
21-Jun-23
21-Jul-23
21-Aug-23
21-Sep-23
21-Oct-23
21-Nov-23
21-Dec-23
21-Jan-24
21-Feb-24
21-Mar-24
21-Apr-24
21-May-24
21-Jun-24
21-Jul-24
21-Aug-24
21-Sep-24
21-Oct-24
21-Nov-24
21-Dec-24
21-Jan-25
21-Feb-25
21-Mar-25
21-Apr-25
21-May-25
21-Jun-25
21-Jul-25
Payment
Date
21-Aug-25
21-Sep-25
21-Oct-25
21-Nov-25
21-Dec-25
21-Jan-26
21-Feb-26
21-Mar-26
21-Apr-26
21-May-26
21-Jun-26
21-Jul-26
21-Aug-26
21-Sep-26
21-Oct-26
21-Nov-26
21-Dec-26
21-Jan-27
21-Feb-27
21-Mar-27
21-Apr-27
21-May-27
21-Jun-27
21-Jul-27
21-Aug-27
21-Sep-27
21-Oct-27
21-Nov-27
21-Dec-27
21-Jan-28
21-Feb-28
21-Mar-28
21-Apr-28
21-May-28
21-Jun-28
21-Jul-28
21-Aug-28
21-Sep-28
21-Oct-28
21-Nov-28
21-Dec-28
21-Jan-29
21-Feb-29
21-Mar-29
21-Apr-29
21-May-29
21-Jun-29
21-Jul-29
21-Aug-29
21-Sep-29
21-Oct-29
21-Nov-29
21-Dec-29
21-Jan-30
21-Feb-30
21-Mar-30
Payment
Date
21-Apr-30
21-May-30
21-Jun-30
21-Jul-30
21-Aug-30
21-Sep-30
21-Oct-30
21-Nov-30
21-Dec-30
21-Jan-31
21-Feb-31
21-Mar-31
21-Apr-31
21-May-31
21-Jun-31
21-Jul-31
21-Aug-31
21-Sep-31
21-Oct-31
21-Nov-31
21-Dec-31
21-Jan-32
21-Feb-32
21-Mar-32
21-Apr-32
21-May-32
21-Jun-32
21-Jul-32
21-Aug-32
21-Sep-32
21-Oct-32
21-Nov-32
21-Dec-32
21-Jan-33
21-Feb-33
21-Mar-33
21-Apr-33
21-May-33
21-Jun-33
21-Jul-33
21-Aug-33
21-Sep-33
21-Oct-33
21-Nov-33
21-Dec-33
21-Jan-34
21-Feb-34
21-Mar-34
21-Apr-34
21-May-34
21-Jun-34
21-Jul-34
21-Aug-34
21-Sep-34
21-Oct-34
21-Nov-34
Payment
Date
21-Dec-34
21-Jan-35
21-Feb-35
21-Mar-35
21-Apr-35
21-May-35
21-Jun-35
21-Jul-35
21-Aug-35
21-Sep-35
21-Oct-35
21-Nov-35
21-Dec-35
21-Jan-36
21-Feb-36
21-Mar-36
21-Apr-36
21-May-36
21-Jun-36
21-Jul-36
21-Aug-36
21-Sep-36
21-Oct-36
21-Nov-36
21-Dec-36
21-Jan-37
21-Feb-37
21-Mar-37
21-Apr-37
21-May-37
21-Jun-37
mortization table

Enter Values

Annual Interest Rate

Loan Period in Years
Number of Payments Per Year

Optional Extra Payments

Cheque
Date
14-Feb-22
14-Mar-22
14-Apr-22
14-May-22
14-Jun-22
14-Jul-22
14-Aug-22
14-Sep-22
14-Oct-22
14-Nov-22
14-Dec-22
14-Jan-23
14-Feb-23
14-Mar-23
14-Apr-23
14-May-23
14-Jun-23
14-Jul-23
14-Aug-23
14-Sep-23
14-Oct-23
14-Nov-23
14-Dec-23
14-Jan-24
14-Feb-24
14-Mar-24
14-Apr-24
14-May-24
14-Jun-24
14-Jul-24
14-Aug-24
14-Sep-24
14-Oct-24
14-Nov-24
14-Dec-24
14-Jan-25
14-Feb-25
14-Mar-25
14-Apr-25
14-May-25
14-Jun-25
14-Jul-25
Cheque
Date
14-Aug-25
14-Sep-25
14-Oct-25
14-Nov-25
14-Dec-25
14-Jan-26
14-Feb-26
14-Mar-26
14-Apr-26
14-May-26
14-Jun-26
14-Jul-26
14-Aug-26
14-Sep-26
14-Oct-26
14-Nov-26
14-Dec-26
14-Jan-27
14-Feb-27
14-Mar-27
14-Apr-27
14-May-27
14-Jun-27
14-Jul-27
14-Aug-27
14-Sep-27
14-Oct-27
14-Nov-27
14-Dec-27
14-Jan-28
14-Feb-28
14-Mar-28
14-Apr-28
14-May-28
14-Jun-28
14-Jul-28
14-Aug-28
14-Sep-28
14-Oct-28
14-Nov-28
14-Dec-28
14-Jan-29
14-Feb-29
14-Mar-29
14-Apr-29
14-May-29
14-Jun-29
14-Jul-29
14-Aug-29
14-Sep-29
14-Oct-29
14-Nov-29
14-Dec-29
14-Jan-30
14-Feb-30
14-Mar-30
Cheque
Date
14-Apr-30
14-May-30
14-Jun-30
14-Jul-30
14-Aug-30
14-Sep-30
14-Oct-30
14-Nov-30
14-Dec-30
14-Jan-31
14-Feb-31
14-Mar-31
14-Apr-31
14-May-31
14-Jun-31
14-Jul-31
14-Aug-31
14-Sep-31
14-Oct-31
14-Nov-31
14-Dec-31
14-Jan-32
14-Feb-32
14-Mar-32
14-Apr-32
14-May-32
14-Jun-32
14-Jul-32
14-Aug-32
14-Sep-32
14-Oct-32
14-Nov-32
14-Dec-32
14-Jan-33
14-Feb-33
14-Mar-33
14-Apr-33
14-May-33
14-Jun-33
14-Jul-33
14-Aug-33
14-Sep-33
14-Oct-33
14-Nov-33
14-Dec-33
14-Jan-34
14-Feb-34
14-Mar-34
14-Apr-34
14-May-34
14-Jun-34
14-Jul-34
14-Aug-34
14-Sep-34
14-Oct-34
14-Nov-34
Cheque
Date
14-Dec-34
14-Jan-35
14-Feb-35
14-Mar-35
14-Apr-35
14-May-35
14-Jun-35
14-Jul-35
14-Aug-35
14-Sep-35
14-Oct-35
14-Nov-35
14-Dec-35
14-Jan-36
14-Feb-36
14-Mar-36
14-Apr-36
14-May-36
14-Jun-36
14-Jul-36
14-Aug-36
14-Sep-36
14-Oct-36
14-Nov-36
14-Dec-36
14-Jan-37
50,085.00
50,113.00
50,144.00
14-May-37
14-Jun-37
on table

ues
Loan Amount
al Interest Rate
Period in Years
ments Per Year
rt Date of Loan
xtra Payments

en Atuhairwe

Beginning
Balance
81,277,741.00
81,042,860.18
80,806,413.49
80,568,390.49
80,328,780.66
80,087,573.44
79,844,758.17
79,600,324.13
79,354,260.54
79,106,556.51
78,857,201.13
78,606,183.38
78,353,492.18
78,099,116.36
77,843,044.71
77,585,265.92
77,325,768.60
77,064,541.30
76,801,572.48
76,536,850.54
76,270,363.78
76,002,100.45
75,732,048.69
75,460,196.59
75,186,532.14
74,911,043.26
74,633,717.79
74,354,543.49
74,073,508.02
73,790,598.98
73,505,803.88
73,219,110.14
72,930,505.12
72,639,976.06
72,347,510.14
72,053,094.45
71,756,715.99
71,458,361.67
71,158,018.32
70,855,672.68
70,551,311.41
70,244,921.06
Beginning
Balance
69,936,488.11
69,625,998.93
69,313,439.83
68,998,797.01
68,682,056.56
68,363,204.51
68,042,226.78
67,719,109.20
67,393,837.50
67,066,397.33
66,736,774.22
66,404,953.62
66,070,920.88
65,734,661.26
65,396,159.91
65,055,401.89
64,712,372.14
64,367,055.53
64,019,436.81
63,669,500.63
63,317,231.54
62,962,613.99
62,605,632.32
62,246,270.78
61,884,513.49
61,520,344.49
61,153,747.69
60,784,706.92
60,413,205.87
60,039,228.15
59,662,757.25
59,283,776.53
58,902,269.29
58,518,218.65
58,131,607.69
57,742,419.31
57,350,636.35
56,956,241.50
56,559,217.35
56,159,546.37
55,757,210.92
55,352,193.23
54,944,475.43
54,534,039.51
54,120,867.34
53,704,940.70
53,286,241.21
52,864,750.39
52,440,449.64
52,013,320.21
51,583,343.25
51,150,499.78
50,714,770.69
50,276,136.73
49,834,578.55
49,390,076.65
Beginning
Balance
48,942,611.40
48,492,163.05
48,038,711.71
47,582,237.36
47,122,719.85
46,660,138.89
46,194,474.06
45,725,704.79
45,253,810.40
44,778,770.04
44,300,562.75
43,819,167.41
43,334,562.77
42,846,727.43
42,355,639.85
41,861,278.36
41,363,621.12
40,862,646.17
40,358,331.38
39,850,654.50
39,339,593.10
38,825,124.63
38,307,226.37
37,785,875.45
37,261,048.86
36,732,723.43
36,200,875.83
35,665,482.57
35,126,520.03
34,583,964.40
34,037,791.74
33,487,977.93
32,934,498.69
32,377,329.59
31,816,446.02
31,251,823.24
30,683,436.30
30,111,260.12
29,535,269.42
28,955,438.79
28,371,742.63
27,784,155.15
27,192,650.43
26,597,202.34
25,997,784.59
25,394,370.73
24,786,934.11
24,175,447.91
23,559,885.14
22,940,218.61
22,316,420.98
21,688,464.69
21,056,322.03
20,419,965.09
19,779,365.76
19,134,495.77
Beginning
Balance
18,485,326.65
17,831,829.74
17,173,976.18
16,511,736.92
15,845,082.74
15,173,984.20
14,498,411.67
13,818,335.32
13,133,725.13
12,444,550.88
11,750,782.12
11,052,388.24
10,349,338.41
9,641,601.57
8,929,146.49
8,211,941.70
7,489,955.56
6,763,156.17
6,031,511.45
5,294,989.10
4,553,556.60
3,807,181.22
3,055,830.00
2,299,469.78
1,538,067.15
771,588.50
-
-
-
-
-
81,277,741.00
8.00 %
15.0
12
21-Jan-22

Schedule
d
Payment
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
Schedule
d
Payment
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
Schedule
d
Payment
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
Schedule
d
Payment
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
###
776,732.43
776,732.43
776,732
776,732
Amount Inc
VAT
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
Amount Inc
VAT
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
Amount Inc
VAT
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
Amount Inc
VAT
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
39,811,836.67
776,732.43
776,732.43
776,732
776,732
 Scheduled Payment
cheduled Number of Payments
Actual Number of Payments
Total Early Payments

Grace Period in years

Insurance Instalment

Amount Inc
Insurance
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
Amount Inc
Insurance
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
Amount Inc
Insurance
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
Amount Inc
Insurance
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
776,732.43
9,811,836.67
776,732.43
776,732.43
776,732
776,732
 Loan Summary
led Payment
of Payments
of Payments
rly Payments
Total Interest
eriod in years
VAT rate
ce Instalment

Principal
234,880.82
236,446.69
238,023.00
239,609.82
241,207.22
242,815.27
244,434.04
246,063.60
247,704.02
249,355.38
251,017.75
252,691.20
254,375.81
256,071.65
257,778.79
259,497.32
261,227.30
262,968.82
264,721.94
266,486.76
268,263.33
270,051.76
271,852.10
273,664.45
275,488.88
277,325.47
279,174.31
281,035.47
282,909.04
284,795.10
286,693.73
288,605.03
290,529.06
292,465.92
294,415.69
296,378.46
298,354.32
300,343.35
302,345.64
304,361.27
306,390.35
308,432.95
Principal
310,489.17
312,559.10
314,642.83
316,740.45
318,852.05
320,977.73
323,117.58
325,271.70
327,440.18
329,623.11
331,820.60
334,032.74
336,259.62
338,501.35
340,758.03
343,029.75
345,316.61
347,618.72
349,936.18
352,269.09
354,617.55
356,981.67
359,361.54
361,757.29
364,169.00
366,596.80
369,040.77
371,501.05
373,977.72
376,470.90
378,980.71
381,507.25
384,050.63
386,610.97
389,188.37
391,782.96
394,394.85
397,024.15
399,670.98
402,335.45
405,017.69
407,717.80
410,435.92
413,172.16
415,926.64
418,699.49
421,490.82
424,300.76
427,129.43
429,976.96
432,843.47
435,729.09
438,633.95
441,558.18
444,501.90
447,465.25
Principal
450,448.35
453,451.34
456,474.35
459,517.51
462,580.96
465,664.83
468,769.27
471,894.39
475,040.36
478,207.29
481,395.34
484,604.64
487,835.34
491,087.58
494,361.49
497,657.24
500,974.95
504,314.78
507,676.88
511,061.40
514,468.47
517,898.26
521,350.92
524,826.59
528,325.43
531,847.60
535,393.25
538,962.54
542,555.63
546,172.66
549,813.81
553,479.24
557,169.10
560,883.56
564,622.79
568,386.94
572,176.18
575,990.69
579,830.63
583,696.17
587,587.48
591,504.72
595,448.09
599,417.74
603,413.86
607,436.62
611,486.20
615,562.77
619,666.53
623,797.64
627,956.29
632,142.66
636,356.95
640,599.33
644,869.99
649,169.12
Principal
653,496.91
657,853.56
662,239.25
666,654.18
671,098.54
675,572.53
680,076.35
684,610.19
689,174.26
693,768.75
698,393.88
703,049.84
707,736.84
712,455.08
717,204.78
721,986.15
726,799.39
731,644.72
736,522.35
741,432.50
746,375.38
751,351.22
756,360.23
761,402.63
766,478.64
766,444.58
-
-
-
-
-
mary
776,732.43
180.00
180.00
0.00
58,534,095.67
-
0%

Interest
541,851.61
540,285.73
538,709.42
537,122.60
535,525.20
533,917.16
532,298.39
530,668.83
529,028.40
527,377.04
525,714.67
524,041.22
522,356.61
520,660.78
518,953.63
517,235.11
515,505.12
513,763.61
512,010.48
510,245.67
508,469.09
506,680.67
504,880.32
503,067.98
501,243.55
499,406.96
497,558.12
495,696.96
493,823.39
491,937.33
490,038.69
488,127.40
486,203.37
484,266.51
482,316.73
480,353.96
478,378.11
476,389.08
474,386.79
472,371.15
470,342.08
468,299.47
Interest
466,243.25
464,173.33
462,089.60
459,991.98
457,880.38
455,754.70
453,614.85
451,460.73
449,292.25
447,109.32
444,911.83
442,699.69
440,472.81
438,231.08
435,974.40
433,702.68
431,415.81
429,113.70
426,796.25
424,463.34
422,114.88
419,750.76
417,370.88
414,975.14
412,563.42
410,135.63
407,691.65
405,231.38
402,754.71
400,261.52
397,751.71
395,225.18
392,681.80
390,121.46
387,544.05
384,949.46
382,337.58
379,708.28
377,061.45
374,396.98
371,714.74
369,014.62
366,296.50
363,560.26
360,805.78
358,032.94
355,241.61
352,431.67
349,603.00
346,755.47
343,888.96
341,003.33
338,098.47
335,174.24
332,230.52
329,267.18
Interest
326,284.08
323,281.09
320,258.08
317,214.92
314,151.47
311,067.59
307,963.16
304,838.03
301,692.07
298,525.13
295,337.09
292,127.78
288,897.09
285,644.85
282,370.93
279,075.19
275,757.47
272,417.64
269,055.54
265,671.03
262,263.95
258,834.16
255,381.51
251,905.84
248,406.99
244,884.82
241,339.17
237,769.88
234,176.80
230,559.76
226,918.61
223,253.19
219,563.32
215,848.86
212,109.64
208,345.49
204,556.24
200,741.73
196,901.80
193,036.26
189,144.95
185,227.70
181,284.34
177,314.68
173,318.56
169,295.80
165,246.23
161,169.65
157,065.90
152,934.79
148,776.14
144,589.76
140,375.48
136,133.10
131,862.44
127,563.31
Interest
123,235.51
118,878.86
114,493.17
110,078.25
105,633.88
101,159.89
96,656.08
92,122.24
87,558.17
82,963.67
78,338.55
73,682.59
68,995.59
64,277.34
59,527.64
54,746.28
49,933.04
45,087.71
40,210.08
35,299.93
30,357.04
25,381.21
20,372.20
15,329.80
10,253.78
5,143.92
30-Dec-99
30-Dec-99
30-Dec-99
-
-
Term Finance Fixed Principal __Client Loan Amortization table

Enter Values Loan Summary

Loan Amount 60,000,000.00 Scheduled Payment 6,109,027.08
Annual Interest Rate 22.00 % Scheduled Number of Payments 18
Loan Period in Years 6.0 Actual Number of Payments 18
Number of Payments Per Year 3 Total Early Payments -
Start Date of Loan 15-Oct-11 Total Interest 41,800,000.00
Optional Extra Payments Grace Period in years 0

Client Name: xxxx

Pmt Payment Scheduled Extra Total

No. Date Beginning Balance Payment Payment Payment Principal Interest
1 15-Feb-12 60,000,000.00 7,733,333.33 - 7,733,333.33 3,333,333.33 4,400,000.00
2 15-Jun-12 56,666,666.67 7,488,888.89 - 7,488,888.89 3,333,333.33 4,155,555.56
3 15-Oct-12 53,333,333.33 7,244,444.44 - 7,244,444.44 3,333,333.33 3,911,111.11
4 15-Feb-13 50,000,000.00 7,000,000.00 - 7,000,000.00 3,333,333.33 3,666,666.67
5 15-Jun-13 46,666,666.67 6,755,555.56 - 6,755,555.56 3,333,333.33 3,422,222.22
6 15-Oct-13 43,333,333.33 6,511,111.11 - 6,511,111.11 3,333,333.33 3,177,777.78
7 15-Feb-14 40,000,000.00 6,266,666.67 - 6,266,666.67 3,333,333.33 2,933,333.33
8 15-Jun-14 36,666,666.67 6,022,222.22 - 6,022,222.22 3,333,333.33 2,688,888.89
9 15-Oct-14 33,333,333.33 5,777,777.78 - 5,777,777.78 3,333,333.33 2,444,444.44
10 15-Feb-15 30,000,000.00 5,533,333.33 - 5,533,333.33 3,333,333.33 2,200,000.00
11 15-Jun-15 26,666,666.67 5,288,888.89 - 5,288,888.89 3,333,333.33 1,955,555.56
12 15-Oct-15 23,333,333.33 5,044,444.44 - 5,044,444.44 3,333,333.33 1,711,111.11
13 15-Feb-16 20,000,000.00 4,800,000.00 - 4,800,000.00 3,333,333.33 1,466,666.67
14 15-Jun-16 16,666,666.67 4,555,555.56 - 4,555,555.56 3,333,333.33 1,222,222.22
15 15-Oct-16 13,333,333.33 4,311,111.11 - 4,311,111.11 3,333,333.33 977,777.78
16 15-Feb-17 10,000,000.00 4,066,666.67 - 4,066,666.67 3,333,333.33 733,333.33
17 15-Jun-17 6,666,666.67 3,822,222.22 - 3,822,222.22 3,333,333.33 488,888.89
18 15-Oct-17 3,333,333.33 3,577,777.78 - 3,333,333.33 3,333,333.33 244,444.44
19 15-Feb-18 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
20 15-Jun-18 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
21 15-Oct-18 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
22 15-Feb-19 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
23 15-Jun-19 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
24 15-Oct-19 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
25 15-Feb-20 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
26 15-Jun-20 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
27 15-Oct-20 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
28 15-Feb-21 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
29 15-Jun-21 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
30 15-Oct-21 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
31 15-Feb-22 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
32 15-Jun-22 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
33 15-Oct-22 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
34 15-Feb-23 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
35 15-Jun-23 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
36 15-Oct-23 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
37 15-Feb-24 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
38 15-Jun-24 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
39 15-Oct-24 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
40 15-Feb-25 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
41 15-Jun-25 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
42 15-Oct-25 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
43 15-Feb-26 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
44 15-Jun-26 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
45 15-Oct-26 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
46 15-Feb-27 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
47 15-Jun-27 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
48 15-Oct-27 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
49 15-Feb-28 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
50 15-Jun-28 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
51 15-Oct-28 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
52 15-Feb-29 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
53 15-Jun-29 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
54 15-Oct-29 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
55 15-Feb-30 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
56 15-Jun-30 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
57 15-Oct-30 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
58 15-Feb-31 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
59 15-Jun-31 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
60 15-Oct-31 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
Pmt Payment Scheduled Extra Total
No. Date Beginning Balance Payment Payment Payment Principal Interest
61 15-Feb-32 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
62 15-Jun-32 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
63 15-Oct-32 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
64 15-Feb-33 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
65 15-Jun-33 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
66 15-Oct-33 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
67 15-Feb-34 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
68 15-Jun-34 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
69 15-Oct-34 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
70 15-Feb-35 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
71 15-Jun-35 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
72 15-Oct-35 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
73 15-Feb-36 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
74 15-Jun-36 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
75 15-Oct-36 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
76 15-Feb-37 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
77 15-Jun-37 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
78 15-Oct-37 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
79 15-Feb-38 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
80 15-Jun-38 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
81 15-Oct-38 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
82 15-Feb-39 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
83 15-Jun-39 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
84 15-Oct-39 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
85 15-Feb-40 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
86 15-Jun-40 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
87 15-Oct-40 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
88 15-Feb-41 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
89 15-Jun-41 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
90 15-Oct-41 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
91 15-Feb-42 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
92 15-Jun-42 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
93 15-Oct-42 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
94 15-Feb-43 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
95 15-Jun-43 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
96 15-Oct-43 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
97 15-Feb-44 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
98 15-Jun-44 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
99 15-Oct-44 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
100 15-Feb-45 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
101 15-Jun-45 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
102 15-Oct-45 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
103 15-Feb-46 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
104 15-Jun-46 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
105 15-Oct-46 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
106 15-Feb-47 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
107 15-Jun-47 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
108 15-Oct-47 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
109 15-Feb-48 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
110 15-Jun-48 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
111 15-Oct-48 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
112 15-Feb-49 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
113 15-Jun-49 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
114 15-Oct-49 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
115 15-Feb-50 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
116 15-Jun-50 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
117 15-Oct-50 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
118 15-Feb-51 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
119 15-Jun-51 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
120 15-Oct-51 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
121 15-Feb-52 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
122 15-Jun-52 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
123 15-Oct-52 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
124 15-Feb-53 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
125 15-Jun-53 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
126 15-Oct-53 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
127 15-Feb-54 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
128 15-Jun-54 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
129 15-Oct-54 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
130 15-Feb-55 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
131 15-Jun-55 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
132 15-Oct-55 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
133 15-Feb-56 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
134 15-Jun-56 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
135 15-Oct-56 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
136 15-Feb-57 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
Pmt Payment Scheduled Extra Total
No. Date Beginning Balance Payment Payment Payment Principal Interest
137 15-Jun-57 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
138 15-Oct-57 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
139 15-Feb-58 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
140 15-Jun-58 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
141 15-Oct-58 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
142 15-Feb-59 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
143 15-Jun-59 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
144 15-Oct-59 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
145 15-Feb-60 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
146 15-Jun-60 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
147 15-Oct-60 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
148 15-Feb-61 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
149 15-Jun-61 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
150 15-Oct-61 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
151 15-Feb-62 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
152 15-Jun-62 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
153 15-Oct-62 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
154 15-Feb-63 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
155 15-Jun-63 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
156 15-Oct-63 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
157 15-Feb-64 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
158 15-Jun-64 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
159 15-Oct-64 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
160 15-Feb-65 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
161 15-Jun-65 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
162 15-Oct-65 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
163 15-Feb-66 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
164 15-Jun-66 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
165 15-Oct-66 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
166 15-Feb-67 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
167 15-Jun-67 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
168 15-Oct-67 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
169 15-Feb-68 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
170 15-Jun-68 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
171 15-Oct-68 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
172 15-Feb-69 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
173 15-Jun-69 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
174 15-Oct-69 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
175 15-Feb-70 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
176 15-Jun-70 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
177 15-Oct-70 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
178 15-Feb-71 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
179 15-Jun-71 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
180 15-Oct-71 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
181 15-Feb-72 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
182 15-Jun-72 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
183 15-Oct-72 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
184 15-Feb-73 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
185 15-Jun-73 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
186 15-Oct-73 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
187 15-Feb-74 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
188 15-Jun-74 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
189 15-Oct-74 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
190 15-Feb-75 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
191 15-Jun-75 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
192 15-Oct-75 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
193 15-Feb-76 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
194 15-Jun-76 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
195 15-Oct-76 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
196 15-Feb-77 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
197 15-Jun-77 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
198 15-Oct-77 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
199 15-Feb-78 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
200 15-Jun-78 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
201 15-Oct-78 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
202 15-Feb-79 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
203 15-Jun-79 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
204 15-Oct-79 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
205 15-Feb-80 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
206 15-Jun-80 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
207 15-Oct-80 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
208 15-Feb-81 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
209 15-Jun-81 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
210 15-Oct-81 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
211 15-Feb-82 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
212 15-Jun-82 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
Pmt Payment Scheduled Extra Total
No. Date Beginning Balance Payment Payment Payment Principal Interest
213 15-Oct-82 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
214 15-Feb-83 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
215 15-Jun-83 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
216 15-Oct-83 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
217 15-Feb-84 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
218 15-Jun-84 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
219 15-Oct-84 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
220 15-Feb-85 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
221 15-Jun-85 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
222 15-Oct-85 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
223 15-Feb-86 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
224 15-Jun-86 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
225 15-Oct-86 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
226 15-Feb-87 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
227 15-Jun-87 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
228 15-Oct-87 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
229 15-Feb-88 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
230 15-Jun-88 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
231 15-Oct-88 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
232 15-Feb-89 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
233 15-Jun-89 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
234 15-Oct-89 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
235 15-Feb-90 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
236 15-Jun-90 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
237 15-Oct-90 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
238 15-Feb-91 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
239 15-Jun-91 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
240 15-Oct-91 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
241 15-Feb-92 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
242 15-Jun-92 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
243 15-Oct-92 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
244 15-Feb-93 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
245 15-Jun-93 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
246 15-Oct-93 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
247 15-Feb-94 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
248 15-Jun-94 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
249 15-Oct-94 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
250 15-Feb-95 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
251 15-Jun-95 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
252 15-Oct-95 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
253 15-Feb-96 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
254 15-Jun-96 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
255 15-Oct-96 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
256 15-Feb-97 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
257 15-Jun-97 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
258 15-Oct-97 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
259 15-Feb-98 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
260 15-Jun-98 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
261 15-Oct-98 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
262 15-Feb-99 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
263 15-Jun-99 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
264 15-Oct-99 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
265 15-Feb-00 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
266 15-Jun-00 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
267 15-Oct-00 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
268 15-Feb-01 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
269 15-Jun-01 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
270 15-Oct-01 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
271 15-Feb-02 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
272 15-Jun-02 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
273 15-Oct-02 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
274 15-Feb-03 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
275 15-Jun-03 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
276 15-Oct-03 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
277 15-Feb-04 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
278 15-Jun-04 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
279 15-Oct-04 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
280 15-Feb-05 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
281 15-Jun-05 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
282 15-Oct-05 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
283 15-Feb-06 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
284 15-Jun-06 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
285 15-Oct-06 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
286 15-Feb-07 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
287 15-Jun-07 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
288 15-Oct-07 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
Pmt Payment Scheduled Extra Total
No. Date Beginning Balance Payment Payment Payment Principal Interest
289 15-Feb-08 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
290 15-Jun-08 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
291 15-Oct-08 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
292 15-Feb-09 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
293 15-Jun-09 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
294 15-Oct-09 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
295 15-Feb-10 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
296 15-Jun-10 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
297 15-Oct-10 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
298 15-Feb-11 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
299 15-Jun-11 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
300 15-Oct-11 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
301 15-Feb-12 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
302 15-Jun-12 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
303 15-Oct-12 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
304 15-Feb-13 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
305 15-Jun-13 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
306 15-Oct-13 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
307 15-Feb-14 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
308 15-Jun-14 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
309 15-Oct-14 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
310 15-Feb-15 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
311 15-Jun-15 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
312 15-Oct-15 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
313 15-Feb-16 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
314 15-Jun-16 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
315 15-Oct-16 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
316 15-Feb-17 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
317 15-Jun-17 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
318 15-Oct-17 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
319 15-Feb-18 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
320 15-Jun-18 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
321 15-Oct-18 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
322 15-Feb-19 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
323 15-Jun-19 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
324 15-Oct-19 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
325 15-Feb-20 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
326 15-Jun-20 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
327 15-Oct-20 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
328 15-Feb-21 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
329 15-Jun-21 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
330 15-Oct-21 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
331 15-Feb-22 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
332 15-Jun-22 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
333 15-Oct-22 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
334 15-Feb-23 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
335 15-Jun-23 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
336 15-Oct-23 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
337 15-Feb-24 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
338 15-Jun-24 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
339 15-Oct-24 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
340 15-Feb-25 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
341 15-Jun-25 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
342 15-Oct-25 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
343 15-Feb-26 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
344 15-Jun-26 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
345 15-Oct-26 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
346 15-Feb-27 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
347 15-Jun-27 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
348 15-Oct-27 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
349 15-Feb-28 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
350 15-Jun-28 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
351 15-Oct-28 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
352 15-Feb-29 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
353 15-Jun-29 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
354 15-Oct-29 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
355 15-Feb-30 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
356 15-Jun-30 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
357 15-Oct-30 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
358 15-Feb-31 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
359 15-Jun-31 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
360 15-Oct-31 0.00 3,333,333.33 - 0.00 3,333,333.33 0.00
Ending
Balance
56,666,666.67
53,333,333.33
50,000,000.00
46,666,666.67
43,333,333.33
40,000,000.00
36,666,666.67
33,333,333.33
30,000,000.00
26,666,666.67
23,333,333.33
20,000,000.00
16,666,666.67
13,333,333.33
10,000,000.00
6,666,666.67
3,333,333.33
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
Ending
Balance
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
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
Ending
Balance
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
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
Ending
Balance
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
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
Ending
Balance
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
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
Loan Payment Schedule

Enter Values Loan Summary

Loan Amount 0 Scheduled Payment
Annual Interest Rate 0.00 % Scheduled Number of Payments
Loan Period in Years 1.0 Actual Number of Payments
Number of Payments Per Year 1 Total Early Payments 0.00
Start Date of Loan 21-Jan-22
Optional Extra Payments

Lender Name: dfcu bank

Pmt Payment Beginning Scheduled Extra Total Ending

No. Date Balance Payment Payment Payment Principal Interest Balance
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
Pmt Payment Beginning Scheduled Extra Total Ending
No. Date Balance Payment Payment Payment Principal Interest Balance
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
Loan Calculator
Kwolekya Fred

Enter Values Loan Summary

Loan Amount 60,000,000.00 Scheduled Payment 6,109,027.08
Annual Interest Rate 22.00 % Scheduled Number of Payments 18.00
Loan Period in Years 6.0 Actual Number of Payments 6.00
Number of Payments Per Year 3 Total Early Payments -
Start Date of Loan 21-Jan-22 Total Interest 15,807,407.41
Optional Extra Payments

Lender Name: DFCU Bank

Pmt Payment Beginning Scheduled Extra Total Ending

No. Date Balance Payment Payment Payment Principal Interest Balance
1 21-May-22 60,000,000.00 4,400,000.00 0.00 4,400,000.00 0.00 4,400,000.00 60,000,000.00
2 21-Sep-22 60,000,000.00 40,511,111.11 0.00 40,511,111.11 36,111,111.11 4,400,000.00 23,888,888.89
3 21-Jan-23 23,888,888.89 1,751,851.85 0.00 1,751,851.85 0.00 1,751,851.85 23,888,888.89
4 21-May-23 23,888,888.89 1,751,851.85 0.00 1,751,851.85 0.00 1,751,851.85 23,888,888.89
5 21-Sep-23 23,888,888.89 1,751,851.85 0.00 1,751,851.85 0.00 1,751,851.85 23,888,888.89
6 21-Jan-24 23,888,888.89 37,862,962.96 0.00 37,862,962.96 36,111,111.11 1,751,851.85 0.00
7 21-May-24 0.00 0.00 0.00 0.00 0.00 0.00 0.00
8 21-Sep-24 0.00 0.00 0.00 0.00 0.00 0.00 0.00
9 21-Jan-25 0.00 0.00 0.00 0.00 0.00 0.00 0.00
10 21-May-25 0.00 36,111,111.11 0.00 36,111,111.11 36,111,111.11 0.00 0.00
11 21-Sep-25 0.00 0.00 0.00 0.00 0.00 0.00 0.00
12 21-Jan-26 0.00 0.00 0.00 0.00 0.00 0.00 0.00
13 21-May-26 0.00 0.00 0.00 0.00 0.00 0.00 0.00
14 21-Sep-26 0.00 36,111,111.11 0.00 36,111,111.11 36,111,111.11 0.00 0.00
15 21-Jan-27 0.00 0.00 0.00 0.00 0.00 0.00 0.00
16 21-May-27 0.00 0.00 0.00 0.00 0.00 0.00 0.00
17 21-Sep-27 0.00 0.00 0.00 0.00 0.00 0.00 0.00
18 21-Jan-28 0.00 36,111,111.11 0.00 36,111,111.11 36,111,111.11 0.00 0.00
19 21-May-28 0.00 0.00 0.00 0.00 0.00 0.00 0.00
20 21-Sep-28 0.00 0.00 0.00 0.00 0.00 0.00 0.00
21 21-Jan-29 0.00 0.00 0.00 0.00 0.00 0.00 0.00
22 21-May-29 0.00 36,111,111.11 0.00 36,111,111.11 36,111,111.11 0.00 0.00
23 21-Sep-29 0.00 0.00 0.00 0.00 0.00 0.00 0.00
24 21-Jan-30 0.00 0.00 0.00 0.00 0.00 0.00 0.00
25 21-May-30 0.00 0.00 0.00 0.00 0.00 0.00 0.00
26 21-Sep-30 0.00 36,111,111.11 0.00 36,111,111.11 36,111,111.11 0.00 0.00
27 21-Jan-31 0.00 0.00 0.00 0.00 0.00 0.00 0.00
28 21-May-31 0.00 0.00 0.00 0.00 0.00 0.00 0.00
29 21-Sep-31 0.00 0.00 0.00 0.00 0.00 0.00 0.00
30 21-Jan-32 0.00 36,111,111.11 0.00 36,111,111.11 36,111,111.11 0.00 0.00
31 21-May-32 0.00 0.00 0.00 0.00 0.00 0.00 0.00
32 21-Sep-32 0.00 0.00 0.00 0.00 0.00 0.00 0.00
33 21-Jan-33 0.00 0.00 0.00 0.00 0.00 0.00 0.00
34 21-May-33 0.00 36,111,111.11 0.00 36,111,111.11 36,111,111.11 0.00 0.00
35 21-Sep-33 0.00 0.00 0.00 0.00 0.00 0.00 0.00
36 21-Jan-34 0.00 0.00 0.00 0.00 0.00 0.00 0.00
37 21-May-34 0.00 0.00 0.00 0.00 0.00 0.00 0.00
38 21-Sep-34 0.00 36,111,111.11 0.00 36,111,111.11 36,111,111.11 0.00 0.00
39 21-Jan-35 0.00 0.00 0.00 0.00 0.00 0.00 0.00
40 21-May-35 0.00 0.00 0.00 0.00 0.00 0.00 0.00
41 21-Sep-35 0.00 0.00 0.00 0.00 0.00 0.00 0.00
42 21-Jan-36 0.00 36,111,111.11 0.00 36,111,111.11 36,111,111.11 0.00 0.00
43 21-May-36 0.00 0.00 0.00 0.00 0.00 0.00 0.00
44 21-Sep-36 0.00 0.00 0.00 0.00 0.00 0.00 0.00
45 21-Jan-37 0.00 0.00 0.00 0.00 0.00 0.00 0.00
46 21-May-37 0.00 36,111,111.11 0.00 36,111,111.11 36,111,111.11 0.00 0.00
47 21-Sep-37 0.00 0.00 0.00 0.00 0.00 0.00 0.00
48 21-Jan-38 0.00 0.00 0.00 0.00 0.00 0.00 0.00
49 21-May-38 0.00 0.00 0.00 0.00 0.00 0.00 0.00
50 21-Sep-38 0.00 36,111,111.11 0.00 36,111,111.11 36,111,111.11 0.00 0.00
51 21-Jan-39 0.00 0.00 0.00 0.00 0.00 0.00 0.00
52 21-May-39 0.00 0.00 0.00 0.00 0.00 0.00 0.00
53 21-Sep-39 0.00 0.00 0.00 0.00 0.00 0.00 0.00
54 21-Jan-40 0.00 36,111,111.11 0.00 36,111,111.11 36,111,111.11 0.00 0.00
55 21-May-40 0.00 0.00 0.00 0.00 0.00 0.00 0.00
56 21-Sep-40 0.00 0.00 0.00 0.00 0.00 0.00 0.00
57 21-Jan-41 0.00 0.00 0.00 0.00 0.00 0.00 0.00
58 21-May-41 0.00 36,111,111.11 0.00 36,111,111.11 36,111,111.11 0.00 0.00
59 21-Sep-41 0.00 0.00 0.00 0.00 0.00 0.00 0.00
60 21-Jan-42 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Pmt Payment Beginning Scheduled Extra Total Ending
No. Date Balance Payment Payment Payment Principal Interest Balance
61 21-May-42 0.00 0.00 0.00 0.00 0.00 0.00 0.00
62 21-Sep-42 0.00 36,111,111.11 0.00 36,111,111.11 36,111,111.11 0.00 0.00
63 21-Jan-43 0.00 0.00 0.00 0.00 0.00 0.00 0.00
64 21-May-43 0.00 0.00 0.00 0.00 0.00 0.00 0.00
65 21-Sep-43 0.00 0.00 0.00 0.00 0.00 0.00 0.00
66 21-Jan-44 0.00 36,111,111.11 0.00 36,111,111.11 36,111,111.11 0.00 0.00
67 21-May-44 0.00 0.00 0.00 0.00 0.00 0.00 0.00
68 21-Sep-44 0.00 0.00 0.00 0.00 0.00 0.00 0.00
69 21-Jan-45 0.00 0.00 0.00 0.00 0.00 0.00 0.00
70 21-May-45 0.00 36,111,111.11 0.00 36,111,111.11 36,111,111.11 0.00 0.00
71 21-Sep-45 0.00 6,109,027.08 0.00 0.00 0.00 0.00 0.00
72 21-Jan-46 0.00 6,109,027.08 0.00 0.00 0.00 0.00 0.00
73 5/21/2046 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
74 9/21/2046 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
75 1/21/2047 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
76 5/21/2047 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
77 9/21/2047 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
78 1/21/2048 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
79 5/21/2048 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
80 9/21/2048 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
81 1/21/2049 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
82 5/21/2049 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
83 9/21/2049 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
84 1/21/2050 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
85 5/21/2050 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
86 9/21/2050 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
87 1/21/2051 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
88 5/21/2051 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
89 9/21/2051 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
90 1/21/2052 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
91 5/21/2052 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
92 9/21/2052 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
93 1/21/2053 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
94 5/21/2053 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
95 9/21/2053 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
96 1/21/2054 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
97 5/21/2054 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
98 9/21/2054 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
99 1/21/2055 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
100 5/21/2055 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
101 9/21/2055 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
102 1/21/2056 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
103 5/21/2056 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
104 9/21/2056 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
105 1/21/2057 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
106 5/21/2057 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
107 9/21/2057 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
108 1/21/2058 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
109 5/21/2058 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
110 9/21/2058 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
111 1/21/2059 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
112 5/21/2059 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
113 9/21/2059 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
114 1/21/2060 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
115 5/21/2060 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
116 9/21/2060 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
117 1/21/2061 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
118 5/21/2061 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
119 9/21/2061 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
120 1/21/2062 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
121 5/21/2062 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
122 9/21/2062 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
123 1/21/2063 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
124 5/21/2063 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
125 9/21/2063 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
126 1/21/2064 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
127 5/21/2064 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
128 9/21/2064 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
129 1/21/2065 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
130 5/21/2065 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
131 9/21/2065 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
132 1/21/2066 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
133 5/21/2066 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
134 9/21/2066 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
135 1/21/2067 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
136 5/21/2067 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
Pmt Payment Beginning Scheduled Extra Total Ending
No. Date Balance Payment Payment Payment Principal Interest Balance
137 9/21/2067 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
138 1/21/2068 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
139 5/21/2068 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
140 9/21/2068 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
141 1/21/2069 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
142 5/21/2069 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
143 9/21/2069 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
144 1/21/2070 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
145 5/21/2070 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
146 9/21/2070 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
147 1/21/2071 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
148 5/21/2071 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
149 9/21/2071 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
150 1/21/2072 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
151 5/21/2072 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
152 9/21/2072 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
153 1/21/2073 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
154 5/21/2073 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
155 9/21/2073 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
156 1/21/2074 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
157 5/21/2074 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
158 9/21/2074 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
159 1/21/2075 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
160 5/21/2075 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
161 9/21/2075 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
162 1/21/2076 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
163 5/21/2076 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
164 9/21/2076 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
165 1/21/2077 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
166 5/21/2077 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
167 9/21/2077 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
168 1/21/2078 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
169 5/21/2078 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
170 9/21/2078 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
171 1/21/2079 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
172 5/21/2079 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
173 9/21/2079 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
174 1/21/2080 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
175 5/21/2080 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
176 9/21/2080 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
177 1/21/2081 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
178 5/21/2081 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
179 9/21/2081 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
180 1/21/2082 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
181 5/21/2082 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
182 9/21/2082 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
183 1/21/2083 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
184 5/21/2083 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
185 9/21/2083 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
186 1/21/2084 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
187 5/21/2084 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
188 9/21/2084 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
189 1/21/2085 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
190 5/21/2085 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
191 9/21/2085 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
192 1/21/2086 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
193 5/21/2086 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
194 9/21/2086 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
195 1/21/2087 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
196 5/21/2087 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
197 9/21/2087 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
198 1/21/2088 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
199 5/21/2088 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
200 9/21/2088 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
201 1/21/2089 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
202 5/21/2089 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
203 9/21/2089 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
204 1/21/2090 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
205 5/21/2090 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
206 9/21/2090 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
207 1/21/2091 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
208 5/21/2091 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
209 9/21/2091 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
210 1/21/2092 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
211 5/21/2092 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
212 9/21/2092 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
Pmt Payment Beginning Scheduled Extra Total Ending
No. Date Balance Payment Payment Payment Principal Interest Balance
213 1/21/2093 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
214 5/21/2093 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
215 9/21/2093 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
216 1/21/2094 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
217 5/21/2094 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
218 9/21/2094 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
219 1/21/2095 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
220 5/21/2095 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
221 9/21/2095 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
222 1/21/2096 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
223 5/21/2096 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
224 9/21/2096 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
225 1/21/2097 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
226 5/21/2097 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
227 9/21/2097 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
228 1/21/2098 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
229 5/21/2098 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
230 9/21/2098 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
231 1/21/2099 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
232 5/21/2099 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
233 9/21/2099 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
234 1/21/2100 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
235 5/21/2100 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
236 9/21/2100 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
237 1/21/2101 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
238 5/21/2101 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
239 9/21/2101 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
240 1/21/2102 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
241 5/21/2102 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
242 9/21/2102 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
243 1/21/2103 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
244 5/21/2103 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
245 9/21/2103 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
246 1/21/2104 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
247 5/21/2104 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
248 9/21/2104 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
249 1/21/2105 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
250 5/21/2105 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
251 9/21/2105 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
252 1/21/2106 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
253 5/21/2106 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
254 9/21/2106 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
255 1/21/2107 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
256 5/21/2107 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
257 9/21/2107 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
258 1/21/2108 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
259 5/21/2108 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
260 9/21/2108 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
261 1/21/2109 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
262 5/21/2109 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
263 9/21/2109 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
264 1/21/2110 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
265 5/21/2110 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
266 9/21/2110 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
267 1/21/2111 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
268 5/21/2111 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
269 9/21/2111 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
270 1/21/2112 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
271 5/21/2112 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
272 9/21/2112 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
273 1/21/2113 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
274 5/21/2113 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
275 9/21/2113 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
276 1/21/2114 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
277 5/21/2114 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
278 9/21/2114 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
279 1/21/2115 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
280 5/21/2115 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
281 9/21/2115 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
282 1/21/2116 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
283 5/21/2116 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
284 9/21/2116 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
285 1/21/2117 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
286 5/21/2117 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
287 9/21/2117 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
288 1/21/2118 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
Pmt Payment Beginning Scheduled Extra Total Ending
No. Date Balance Payment Payment Payment Principal Interest Balance
289 5/21/2118 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
290 9/21/2118 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
291 1/21/2119 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
292 5/21/2119 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
293 9/21/2119 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
294 1/21/2120 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
295 5/21/2120 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
296 9/21/2120 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
297 1/21/2121 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
298 5/21/2121 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
299 9/21/2121 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
300 1/21/2122 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
301 5/21/2122 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
302 9/21/2122 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
303 1/21/2123 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
304 5/21/2123 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
305 9/21/2123 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
306 1/21/2124 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
307 5/21/2124 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
308 9/21/2124 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
309 1/21/2125 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
310 5/21/2125 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
311 9/21/2125 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
312 1/21/2126 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
313 5/21/2126 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
314 9/21/2126 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
315 1/21/2127 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
316 5/21/2127 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
317 9/21/2127 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
318 1/21/2128 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
319 5/21/2128 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
320 9/21/2128 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
321 1/21/2129 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
322 5/21/2129 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
323 9/21/2129 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
324 1/21/2130 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
325 5/21/2130 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
326 9/21/2130 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
327 1/21/2131 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
328 5/21/2131 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
329 9/21/2131 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
330 1/21/2132 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
331 5/21/2132 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
332 9/21/2132 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
333 1/21/2133 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
334 5/21/2133 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
335 9/21/2133 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
336 1/21/2134 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
337 5/21/2134 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
338 9/21/2134 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
339 1/21/2135 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
340 5/21/2135 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
341 9/21/2135 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
342 1/21/2136 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
343 5/21/2136 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
344 9/21/2136 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
345 1/21/2137 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
346 5/21/2137 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
347 9/21/2137 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
348 1/21/2138 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
349 5/21/2138 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
350 9/21/2138 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
351 1/21/2139 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
352 5/21/2139 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
353 9/21/2139 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
354 1/21/2140 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
355 5/21/2140 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
356 9/21/2140 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
357 1/21/2141 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
358 5/21/2141 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
359 9/21/2141 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00
360 1/21/2142 0.00 6,109,027.08 - 0.00 0.00 0.00 0.00