S14 Loan Progress

Document Sample
S14 Loan Progress Powered By Docstoc
					Acc No 12470002082953
Updated 4/5/2010 time 11.00am


                 Terms loan for 28 years 5.50%                          Actual Paid                        PROGRESS
Payment    Date      Principal Interest Monthly     Balance      Date   Amount Balance Int Sav Diff Balance Total payment
       1   2010 Mar         278 1,031 1,308.75      222,661.33   31/3      3000 ######## 6167.15    1,892.33    11,623.00
       2   2010 Apr         279 1,030 1,308.74      222,382.38   30/4      1182 ######## 6159.35    1,682.38    14,623.00
       3   2010 May         280 1,029 1,308.74      222,102.14   30/5
       4   2010 Jun         282 1,027 1,308.75      221,820.60
       5   2010 Jul         283 1,026 1,308.75      221,537.77
       6   2010 Aug         284 1,025 1,308.75      221,253.62
       7   2010 Sep         285 1,023 1,308.75      220,968.16
       8   2010 Oct         287 1,022 1,308.75      220,681.38
       9   2010 Nov         288 1,021 1,308.75      220,393.27
     10    2010 Dec         289 1,019 1,308.74      220,103.83
     11    2011 Jan         291 1,018 1,308.75      219,813.06
     12    2011 Feb         292 1,017 1,308.75      219,520.93
     13    2011 Mar         293 1,015 1,308.75      219,227.46
     14    2011 Apr         295 1,014 1,308.75      218,932.63
     15    2011 May         296 1,013 1,308.75      218,636.43
     16    2011 Jun         298 1,011 1,308.75      218,338.87
     17    2011 Jul         299 1,010 1,308.75      218,039.93
     18    2011 Aug         300 1,008 1,308.75      217,739.60
     19    2011 Sep         302 1,007 1,308.75      217,437.89
     20    2011 Oct         303 1,006 1,308.75      217,134.78
     21    2011 Nov         305 1,004 1,308.74      216,830.27
     22    2011 Dec         306 1,003 1,308.75      216,524.36
     23    2012 Jan         307 1,001 1,308.75      216,217.02
     24    2012 Feb         309 1,000 1,308.75      215,908.27
     25    2012 Mar         310      999 1,308.75   215,598.09
     26    2012 Apr         312      997 1,308.75   215,286.47
     27    2012 May         313      996 1,308.74   214,973.41
     28    2012 Jun         315      994 1,308.75   214,658.90
     29    2012 Jul         316      993 1,308.75   214,342.94
     30    2012 Aug         317      991 1,308.75   214,025.52
     31    2012 Sep         319      990 1,308.75   213,706.63
     32    2012 Oct         320      988 1,308.75   213,386.27
     33    2012 Nov         322      987 1,308.75   213,064.42
     34    2012 Dec         323      985 1,308.75   212,741.08
     35    2013 Jan         325      984 1,308.75   212,416.25
     36    2013 Feb         326      982 1,308.75   212,089.92
     37    2013 Mar         328      981 1,308.75   211,762.08
     38    2013 Apr         329      979 1,308.74   211,432.72
     39    2013 May         331      978 1,308.75   211,101.84
     40    2013 Jun         332      976 1,308.75   210,769.42
     41    2013 Jul         334      975 1,308.74   210,435.48
     42    2013 Aug         335      973 1,308.75   210,099.98
     43    2013 Sep         337      972 1,308.75   209,762.94
     44    2013 Oct         339      970 1,308.75   209,424.33
     45    2013 Nov         340      969 1,308.75   209,084.16
     46    2013 Dec         342      967 1,308.75   208,742.42
     47    2014 Jan         343      965 1,308.75   208,399.09
     48    2014 Feb         345      964 1,308.75   208,054.18
     49    2014 Mar         347      962 1,308.75   207,707.67
     50    2014 Apr         348      961 1,308.75   207,359.56
     51    2014 May         350      959 1,308.75   207,009.84
 52   2014 Jun   351   957   1,308.75   206,658.50
 53   2014 Jul   353   956   1,308.75   206,305.54
 54   2014 Aug   355   954   1,308.75   205,950.95
 55   2014 Sep   356   953   1,308.75   205,594.71
 56   2014 Oct   358   951   1,308.75   205,236.83
 57   2014 Nov   360   949   1,308.75   204,877.29
 58   2014 Dec   361   948   1,308.75   204,516.09
 59   2015 Jan   363   946   1,308.75   204,153.22
 60   2015 Feb   365   944   1,308.74   203,788.67
 61   2015 Mar   366   943   1,308.75   203,422.43
 62   2015 Apr   368   941   1,308.74   203,054.50
 63   2015 May   370   939   1,308.75   202,684.87
 64   2015 Jun   371   937   1,308.75   202,313.53
 65   2015 Jul   373   936   1,308.75   201,940.47
 66   2015 Aug   375   934   1,308.75   201,565.69
 67   2015 Sep   377   932   1,308.75   201,189.17
 68   2015 Oct   378   930   1,308.74   200,810.91
 69   2015 Nov   380   929   1,308.75   200,430.91
 70   2015 Dec   382   927   1,308.75   200,049.14
 71   2016 Jan   384   925   1,308.75   199,665.61
 72   2016 Feb   385   923   1,308.75   199,280.31
 73   2016 Mar   387   922   1,308.75   198,893.22
 74   2016 Apr   389   920   1,308.75   198,504.34
 75   2016 May   391   918   1,308.75   198,113.67
 76   2016 Jun   392   916   1,308.75   197,721.18
 77   2016 Jul   394   914   1,308.75   197,326.89
 78   2016 Aug   396   913   1,308.75   196,930.77
 79   2016 Sep   398   911   1,308.75   196,532.81
 80   2016 Oct   400   909   1,308.75   196,133.02
 81   2016 Nov   402   907   1,308.75   195,731.37
 82   2016 Dec   404   905   1,308.75   195,327.87
 83   2017 Jan   405   903   1,308.75   194,922.51
 84   2017 Feb   407   902   1,308.75   194,515.27
 85   2017 Mar   409   900   1,308.75   194,106.14
 86   2017 Apr   411   898   1,308.75   193,695.12
 87   2017 May   413   896   1,308.74   193,282.20
 88   2017 Jun   415   894   1,308.75   192,867.38
 89   2017 Jul   417   892   1,308.75   192,450.63
 90   2017 Aug   419   890   1,308.75   192,031.96
 91   2017 Sep   421   888   1,308.75   191,611.35
 92   2017 Oct   423   886   1,308.75   191,188.79
 93   2017 Nov   425   884   1,308.75   190,764.28
 94   2017 Dec   426   882   1,308.75   190,337.81
 95   2018 Jan   428   880   1,308.75   189,909.36
 96   2018 Feb   430   878   1,308.75   189,478.93
 97   2018 Mar   432   876   1,308.75   189,046.52
 98   2018 Apr   434   874   1,308.75   188,612.10
 99   2018 May   436   872   1,308.75   188,175.67
100   2018 Jun   438   870   1,308.75   187,737.22
101   2018 Jul   440   868   1,308.75   187,296.75
102   2018 Aug   443   866   1,308.75   186,854.24
103   2018 Sep   445   864   1,308.75   186,409.68
104   2018 Oct   447   862   1,308.75   185,963.07
105   2018 Nov   449   860   1,308.74   185,514.39
106   2018 Dec   451   858   1,308.75   185,063.64
107   2019 Jan   453   856   1,308.74   184,610.80
108   2019 Feb   455   854   1,308.75   184,155.86
109   2019 Mar   457   852   1,308.75   183,698.83
110   2019 Apr   459   850   1,308.75   183,239.68
111   2019 May   461   847   1,308.75   182,778.40
112   2019 Jun   463   845   1,308.75   182,314.99
113   2019 Jul   466   843   1,308.75   181,849.44
114   2019 Aug   468   841   1,308.75   181,381.74
115   2019 Sep   470   839   1,308.75   180,911.87
116   2019 Oct   472   837   1,308.75   180,439.83
117   2019 Nov   474   835   1,308.75   179,965.60
118   2019 Dec   476   832   1,308.75   179,489.19
119   2020 Jan   479   830   1,308.75   179,010.57
120   2020 Feb   481   828   1,308.75   178,529.73
121   2020 Mar   483   826   1,308.75   178,046.67
122   2020 Apr   485   823   1,308.75   177,561.38
123   2020 May   488   821   1,308.75   177,073.84
124   2020 Jun   490   819   1,308.75   176,584.05
125   2020 Jul   492   817   1,308.75   176,092.00
126   2020 Aug   494   814   1,308.75   175,597.66
127   2020 Sep   497   812   1,308.74   175,101.04
128   2020 Oct   499   810   1,308.75   174,602.13
129   2020 Nov   501   808   1,308.75   174,100.90
130   2020 Dec   504   805   1,308.75   173,597.36
131   2021 Jan   506   803   1,308.75   173,091.49
132   2021 Feb   508   801   1,308.75   172,583.28
133   2021 Mar   511   798   1,308.75   172,072.72
134   2021 Apr   513   796   1,308.75   171,559.80
135   2021 May   515   793   1,308.75   171,044.51
136   2021 Jun   518   791   1,308.75   170,526.83
137   2021 Jul   520   789   1,308.75   170,006.76
138   2021 Aug   522   786   1,308.75   169,484.28
139   2021 Sep   525   784   1,308.75   168,959.39
140   2021 Oct   527   781   1,308.75   168,432.07
141   2021 Nov   530   779   1,308.74   167,902.31
142   2021 Dec   532   777   1,308.75   167,370.10
143   2022 Jan   535   774   1,308.75   166,835.42
144   2022 Feb   537   772   1,308.75   166,298.28
145   2022 Mar   540   769   1,308.74   165,758.65
146   2022 Apr   542   767   1,308.75   165,216.53
147   2022 May   545   764   1,308.75   164,671.90
148   2022 Jun   547   762   1,308.75   164,124.74
149   2022 Jul   550   759   1,308.75   163,575.06
150   2022 Aug   552   757   1,308.75   163,022.84
151   2022 Sep   555   754   1,308.75   162,468.06
152   2022 Oct   557   751   1,308.75   161,910.72
153   2022 Nov   560   749   1,308.75   161,350.80
154   2022 Dec   563   746   1,308.75   160,788.29
155   2023 Jan   565   744   1,308.75   160,223.17
156   2023 Feb   568   741   1,308.75   159,655.45
157   2023 Mar   570   738   1,308.75   159,085.10
158   2023 Apr   573   736   1,308.74   158,512.11
159   2023 May   576   733   1,308.74   157,936.47
160   2023 Jun   578   730   1,308.75   157,358.17
161   2023 Jul   581   728   1,308.75   156,777.19
162   2023 Aug   584   725   1,308.75   156,193.52
163   2023 Sep   586   722   1,308.75   155,607.16
164   2023 Oct   589   720   1,308.75   155,018.09
165   2023 Nov   592   717   1,308.74   154,426.29
166   2023 Dec   595   714   1,308.75   153,831.75
167   2024 Jan   597   711   1,308.75   153,234.46
168   2024 Feb   600   709   1,308.74   152,634.42
169   2024 Mar   603   706   1,308.75   152,031.59
170   2024 Apr   606   703   1,308.75   151,425.98
171   2024 May   608   700   1,308.75   150,817.57
172   2024 Jun   611   698   1,308.75   150,206.34
173   2024 Jul   614   695   1,308.75   149,592.29
174   2024 Aug   617   692   1,308.75   148,975.39
175   2024 Sep   620   689   1,308.75   148,355.64
176   2024 Oct   623   686   1,308.75   147,733.03
177   2024 Nov   625   683   1,308.75   147,107.54
178   2024 Dec   628   680   1,308.75   146,479.15
179   2025 Jan   631   677   1,308.75   145,847.86
180   2025 Feb   634   675   1,308.75   145,213.65
181   2025 Mar   637   672   1,308.75   144,576.50
182   2025 Apr   640   669   1,308.75   143,936.41
183   2025 May   643   666   1,308.75   143,293.36
184   2025 Jun   646   663   1,308.75   142,647.33
185   2025 Jul   649   660   1,308.75   141,998.32
186   2025 Aug   652   657   1,308.75   141,346.30
187   2025 Sep   655   654   1,308.75   140,691.27
188   2025 Oct   658   651   1,308.75   140,033.21
189   2025 Nov   661   648   1,308.75   139,372.10
190   2025 Dec   664   645   1,308.75   138,707.94
191   2026 Jan   667   642   1,308.75   138,040.71
192   2026 Feb   670   638   1,308.74   137,370.39
193   2026 Mar   673   635   1,308.75   136,696.97
194   2026 Apr   677   632   1,308.75   136,020.43
195   2026 May   680   629   1,308.75   135,340.77
196   2026 Jun   683   626   1,308.75   134,657.96
197   2026 Jul   686   623   1,308.75   133,972.00
198   2026 Aug   689   620   1,308.75   133,282.86
199   2026 Sep   692   616   1,308.75   132,590.54
200   2026 Oct   696   613   1,308.75   131,895.01
201   2026 Nov   699   610   1,308.75   131,196.26
202   2026 Dec   702   607   1,308.75   130,494.29
203   2027 Jan   705   604   1,308.75   129,789.07
204   2027 Feb   708   600   1,308.75   129,080.58
205   2027 Mar   712   597   1,308.75   128,368.82
206   2027 Apr   715   594   1,308.75   127,653.77
207   2027 May   718   590   1,308.74   126,935.41
208   2027 Jun   722   587   1,308.75   126,213.73
209   2027 Jul   725   584   1,308.74   125,488.71
210   2027 Aug   728   580   1,308.75   124,760.34
211   2027 Sep   732   577   1,308.75   124,028.59
212   2027 Oct   735   574   1,308.75   123,293.47
213   2027 Nov   739   570   1,308.75   122,554.94
214   2027 Dec   742   567   1,308.75   121,813.00
215   2028 Jan   745   563   1,308.75   121,067.63
216   2028 Feb   749   560   1,308.75   120,318.81
217   2028 Mar   752   556   1,308.75   119,566.52
218   2028 Apr   756   553   1,308.75   118,810.76
219   2028 May   759   549   1,308.74   118,051.50
220   2028 Jun   763   546   1,308.75   117,288.73
221   2028 Jul   766   542   1,308.75   116,522.43
222   2028 Aug   770   539   1,308.75   115,752.59
223   2028 Sep    773   535   1,308.75   114,979.19
224   2028 Oct    777   532   1,308.74   114,202.21
225   2028 Nov    781   528   1,308.75   113,421.64
226   2028 Dec    784   525   1,308.75   112,637.45
227   2029 Jan    788   521   1,308.74   111,849.64
228   2029 Feb    791   517   1,308.75   111,058.19
229   2029 Mar    795   514   1,308.75   110,263.08
230   2029 Apr    799   510   1,308.75   109,464.29
231   2029 May    802   506   1,308.75   108,661.80
232   2029 Jun    806   503   1,308.75   107,855.60
233   2029 Jul    810   499   1,308.75   107,045.68
234   2029 Aug    814   495   1,308.75   106,232.00
235   2029 Sep    817   491   1,308.75   105,414.57
236   2029 Oct    821   488   1,308.75   104,593.35
237   2029 Nov    825   484   1,308.75   103,768.34
238   2029 Dec    829   480   1,308.74   102,939.51
239   2030 Jan    833   476   1,308.75   102,106.85
240   2030 Feb    837   472   1,308.75   101,270.33
241   2030 Mar    840   468   1,308.75   100,429.95
242   2030 Apr    844   464   1,308.74    99,585.68
243   2030 May    848   461   1,308.75    98,737.51
244   2030 Jun    852   457   1,308.75    97,885.41
245   2030 Jul    856   453   1,308.75    97,029.37
246   2030 Aug    860   449   1,308.75    96,169.37
247   2030 Sep    864   445   1,308.75    95,305.40
248   2030 Oct    868   441   1,308.75    94,437.43
249   2030 Nov    872   437   1,308.75    93,565.44
250   2030 Dec    876   433   1,308.75    92,689.42
251   2031 Jan    880   429   1,308.74    91,809.35
252   2031 Feb    884   425   1,308.74    90,925.21
253   2031 Mar    888   421   1,308.74    90,036.99
254   2031 Apr    892   416   1,308.75    89,144.65
255   2031 May    896   412   1,308.75    88,248.18
256   2031 Jun    901   408   1,308.75    87,347.57
257   2031 Jul    905   404   1,308.75    86,442.80
258   2031 Aug    909   400   1,308.75    85,533.84
259   2031 Sep    913   396   1,308.75    84,620.67
260   2031 Oct    917   391   1,308.75    83,703.29
261   2031 Nov    922   387   1,308.75    82,781.66
262   2031 Dec    926   383   1,308.75    81,855.76
263   2032 Jan    930   379   1,308.75    80,925.59
264   2032 Feb    934   374   1,308.75    79,991.11
265   2032 Mar    939   370   1,308.74    79,052.31
266   2032 Apr    943   366   1,308.75    78,109.17
267   2032 May    948   361   1,308.75    77,161.67
268   2032 Jun    952   357   1,308.75    76,209.78
269   2032 Jul    956   352   1,308.75    75,253.49
270   2032 Aug    961   348   1,308.75    74,292.78
271   2032 Sep    965   344   1,308.75    73,327.63
272   2032 Oct    970   339   1,308.75    72,358.01
273   2032 Nov    974   335   1,308.75    71,383.91
274   2032 Dec    979   330   1,308.75    70,405.30
275   2033 Jan    983   326   1,308.75    69,422.17
276   2033 Feb    988   321   1,308.75    68,434.48
277   2033 Mar    992   317   1,308.74    67,442.24
278   2033 Apr    997   312   1,308.75    66,445.40
279   2033 May   1001   307   1,308.74    65,443.95
280   2033 Jun   1006   303   1,308.74   64,437.87
281   2033 Jul   1011   298   1,308.75   63,427.14
282   2033 Aug   1015   293   1,308.75   62,411.73
283   2033 Sep   1020   289   1,308.75   61,391.63
284   2033 Oct   1025   284   1,308.75   60,366.80
285   2033 Nov   1030   279   1,308.75   59,337.24
286   2033 Dec   1034   274   1,308.75   58,302.92
287   2034 Jan   1039   270   1,308.75   57,263.81
288   2034 Feb   1044   265   1,308.75   56,219.90
289   2034 Mar   1049   260   1,308.75   55,171.16
290   2034 Apr   1054   255   1,308.75   54,117.56
291   2034 May   1058   250   1,308.75   53,059.10
292   2034 Jun   1063   245   1,308.74   51,995.74
293   2034 Jul   1068   240   1,308.75   50,927.46
294   2034 Aug   1073   236   1,308.74   49,854.24
295   2034 Sep   1078   231   1,308.75   48,776.06
296   2034 Oct   1083   226   1,308.74   47,692.89
297   2034 Nov   1088   221   1,308.74   46,604.71
298   2034 Dec   1093   216   1,308.75   45,511.50
299   2035 Jan   1098   210   1,308.75   44,413.24
300   2035 Feb   1103   205   1,308.75   43,309.89
301   2035 Mar   1108   200   1,308.74   42,201.44
302   2035 Apr   1114   195   1,308.75   41,087.86
303   2035 May   1119   190   1,308.75   39,969.13
304   2035 Jun   1124   185   1,308.75   38,845.23
305   2035 Jul   1129   180   1,308.74   37,716.13
306   2035 Aug   1134   174   1,308.75   36,581.81
307   2035 Sep   1140   169   1,308.75   35,442.25
308   2035 Oct   1145   164   1,308.75   34,297.41
309   2035 Nov   1150   159   1,308.75   33,147.28
310   2035 Dec   1155   153   1,308.75   31,991.82
311   2036 Jan   1161   148   1,308.75   30,831.03
312   2036 Feb   1166   143   1,308.75   29,664.86
313   2036 Mar   1172   137   1,308.75   28,493.30
314   2036 Apr   1177   132   1,308.75   27,316.33
315   2036 May   1182   126   1,308.75   26,133.91
316   2036 Jun   1188   121   1,308.74   24,946.02
317   2036 Jul   1193   115   1,308.75   23,752.64
318   2036 Aug   1199   110   1,308.75   22,553.73
319   2036 Sep   1204   104   1,308.75   21,349.29
320   2036 Oct   1210    99   1,308.75   20,139.27
321   2036 Nov   1216    93   1,308.75   18,923.66
322   2036 Dec   1221    88   1,308.75   17,702.42
323   2037 Jan   1227    82   1,308.75   16,475.53
324   2037 Feb   1233    76   1,308.74   15,242.98
325   2037 Mar   1238    70   1,308.74   14,004.72
326   2037 Apr   1244    65   1,308.75   12,760.73
327   2037 May   1250    59   1,308.74   11,510.99
328   2037 Jun   1256    53   1,308.74   10,255.47
329   2037 Jul   1261    47   1,308.75    8,994.14
330   2037 Aug   1267    42   1,308.75    7,726.98
331   2037 Sep   1273    36   1,308.75    6,453.96
332   2037 Oct   1279    30   1,308.74    5,175.05
333   2037 Nov   1285    24   1,308.75    3,890.23
334   2037 Dec   1291    18   1,308.75    2,599.46
335   2038 Jan   1297    12   1,308.75    1,302.73
336   2038 Feb   1303     6   1,308.75           0
Total       222,938.99 216,803.76
Loan & Interest (RM)
            439,742.76
ESS
      Outstnding Int Status
                     Adv payment to Aug 2010
           1,000.00 Adv payment to Sept 2010
No       Particular     Amount     Total

     1   Lori                450       450
     2   Water Filter       2100      2550
     3   Grill              2500      5050
     4   Air Cond            250      5300
     5   Perabut            4700     10000
     6   Lampu                       10000
     7   Hardware                    10000
     8   Langsir            1000     11000
                                     11000

				
DOCUMENT INFO
Shared By:
Categories:
Tags:
Stats:
views:27
posted:7/1/2010
language:English
pages:14