Docstoc

loan calculator used by banks

Document Sample
loan calculator used by banks Powered By Docstoc
					Loan Calculator
Printer friendly Spreadsheet for creating a loan amortization schedule
Excel Template by Excely.com
                   Loan Data
               Loan Amount $                              $600
                                 75,000.00
        Annual Interest Rate         6.50%                $500
        Loan Period in Years             20
Number of Payments Per Year              12               $400
                  Start Date 12-Sep-2007                  $300
                   Summary                                $200
        Payment (per period)     $        559.18
         Number of Payments                  240          $100
  Actual Number of Payments                  240            $0
           Total Interest Paid   $     59,203.27




                                                                 Oct-07

                                                                          Oct-08

                                                                                   Oct-09

                                                                                            Oct-10

                                                                                                     Oct-11

                                                                                                              Oct-12

                                                                                                                       Oct-13

                                                                                                                                Oct-14

                                                                                                                                         Oct-15

                                                                                                                                                  Oct-16

                                                                                                                                                            Oct-17

                                                                                                                                                                     Oct-18

                                                                                                                                                                              Oct-19

                                                                                                                                                                                       Oct-20

                                                                                                                                                                                                Oct-21
                Total Interest           78.94%
        Total Extra Payments     $           -
               Total Payment     $    134,203.27                                                                                              Principal                       Interest

Payment         Payment
                                     Payment                 Principal                                         Interest                                    Extra Payments
  No.             Date
             12-Sep-2007
   1          12-Oct-2007        $           559.18   $                        152.93                $                          406.25
   2          12-Nov-2007        $           559.18   $                        153.76                $                          405.42
   3          12-Dec-2007        $           559.18   $                        154.59                $                          404.59
   4          12-Jan-2008        $           559.18   $                        155.43                $                          403.75
   5          12-Feb-2008        $           559.18   $                        156.27                $                          402.91
   6          12-Mar-2008        $           559.18   $                        157.12                $                          402.06
   7          12-Apr-2008        $           559.18   $                        157.97                $                          401.21
   8          12-May-2008        $           559.18   $                        158.82                $                          400.36
   9          12-Jun-2008        $           559.18   $                        159.68                $                          399.50
  10           12-Jul-2008       $           559.18   $                        160.55                $                          398.63
  11          12-Aug-2008        $           559.18   $                        161.42                $                          397.76
  12          12-Sep-2008        $           559.18   $                        162.29                $                          396.89
  13          12-Oct-2008        $           559.18   $                        163.17                $                          396.01
  14          12-Nov-2008        $           559.18   $                        164.06                $                          395.12
  15          12-Dec-2008        $           559.18   $                        164.94                $                          394.24
  16          12-Jan-2009        $           559.18   $                        165.84                $                          393.34
  17          12-Feb-2009        $           559.18   $                        166.74                $                          392.44
  18          12-Mar-2009        $           559.18   $                        167.64                $                          391.54
  19          12-Apr-2009        $           559.18   $                        168.55                $                          390.63
  20          12-May-2009        $           559.18   $                        169.46                $                          389.72
  21          12-Jun-2009        $           559.18   $                        170.38                $                          388.80
  22           12-Jul-2009       $           559.18   $                        171.30                $                          387.88
  23          12-Aug-2009        $           559.18   $                        172.23                $                          386.95
  24          12-Sep-2009        $           559.18   $                        173.16                $                          386.02
  25          12-Oct-2009        $           559.18   $                        174.10                $                          385.08
  26          12-Nov-2009        $           559.18   $                        175.04                $                          384.14
  27          12-Dec-2009        $           559.18   $                        175.99                $                          383.19
  28          12-Jan-2010        $           559.18   $                        176.94                $                          382.24
  29          12-Feb-2010        $           559.18   $                        177.90                $                          381.28
  30          12-Mar-2010        $           559.18   $                        178.87                $                          380.31
  31          12-Apr-2010        $           559.18   $                        179.84                $                          379.34
  32          12-May-2010        $           559.18   $                        180.81                $                          378.37
  33          12-Jun-2010        $           559.18   $                        181.79                $                          377.39
  34           12-Jul-2010       $           559.18   $                        182.77                $                          376.41
  35          12-Aug-2010        $           559.18   $                        183.76                $                          375.42
  36          12-Sep-2010        $           559.18   $                        184.76                $                          374.42
  37          12-Oct-2010        $           559.18   $                        185.76                $                          373.42
  38          12-Nov-2010        $           559.18   $                        186.77                $                          372.41
  39          12-Dec-2010        $           559.18   $                        187.78                $                          371.40
  40          12-Jan-2011        $           559.18   $                        188.79                $                          370.39
  41          12-Feb-2011        $           559.18   $                        189.82                $                          369.36
  42          12-Mar-2011        $           559.18   $                        190.85                $                          368.33
  43          12-Apr-2011        $           559.18   $                        191.88                $                          367.30
  44          12-May-2011        $           559.18   $                        192.92                $                          366.26
  45          12-Jun-2011        $           559.18   $                        193.96                $                          365.22




                                                      Developed by Excely.com (c) 2007
Payment     Payment
                             Payment             Principal                Interest       Extra Payments
  No.         Date
   46      12-Jul-2011   $        559.18   $             195.01     $           364.17
   47     12-Aug-2011    $        559.18   $             196.07     $           363.11
   48     12-Sep-2011    $        559.18   $             197.13     $           362.05
   49     12-Oct-2011    $        559.18   $             198.20     $           360.98
   50     12-Nov-2011    $        559.18   $             199.27     $           359.91
   51     12-Dec-2011    $        559.18   $             200.35     $           358.83
   52     12-Jan-2012    $        559.18   $             201.44     $           357.74
   53     12-Feb-2012    $        559.18   $             202.53     $           356.65
   54     12-Mar-2012    $        559.18   $             203.63     $           355.55
   55     12-Apr-2012    $        559.18   $             204.73     $           354.45
   56     12-May-2012    $        559.18   $             205.84     $           353.34
   57     12-Jun-2012    $        559.18   $             206.95     $           352.23
   58      12-Jul-2012   $        559.18   $             208.07     $           351.11
   59     12-Aug-2012    $        559.18   $             209.20     $           349.98
   60     12-Sep-2012    $        559.18   $             210.33     $           348.85
   61     12-Oct-2012    $        559.18   $             211.47     $           347.71
   62     12-Nov-2012    $        559.18   $             212.62     $           346.56
   63     12-Dec-2012    $        559.18   $             213.77     $           345.41
   64     12-Jan-2013    $        559.18   $             214.93     $           344.25
   65     12-Feb-2013    $        559.18   $             216.09     $           343.09
   66     12-Mar-2013    $        559.18   $             217.26     $           341.92
   67     12-Apr-2013    $        559.18   $             218.44     $           340.74
   68     12-May-2013    $        559.18   $             219.62     $           339.56
   69     12-Jun-2013    $        559.18   $             220.81     $           338.37
   70      12-Jul-2013   $        559.18   $             222.01     $           337.17
   71     12-Aug-2013    $        559.18   $             223.21     $           335.97
   72     12-Sep-2013    $        559.18   $             224.42     $           334.76
   73     12-Oct-2013    $        559.18   $             225.64     $           333.54
   74     12-Nov-2013    $        559.18   $             226.86     $           332.32
   75     12-Dec-2013    $        559.18   $             228.09     $           331.09
   76     12-Jan-2014    $        559.18   $             229.32     $           329.86
   77     12-Feb-2014    $        559.18   $             230.57     $           328.61
   78     12-Mar-2014    $        559.18   $             231.81     $           327.37
   79     12-Apr-2014    $        559.18   $             233.07     $           326.11
   80     12-May-2014    $        559.18   $             234.33     $           324.85
   81     12-Jun-2014    $        559.18   $             235.60     $           323.58
   82      12-Jul-2014   $        559.18   $             236.88     $           322.30
   83     12-Aug-2014    $        559.18   $             238.16     $           321.02
   84     12-Sep-2014    $        559.18   $             239.45     $           319.73
   85     12-Oct-2014    $        559.18   $             240.75     $           318.43
   86     12-Nov-2014    $        559.18   $             242.05     $           317.13
   87     12-Dec-2014    $        559.18   $             243.36     $           315.82
   88     12-Jan-2015    $        559.18   $             244.68     $           314.50
   89     12-Feb-2015    $        559.18   $             246.01     $           313.17
   90     12-Mar-2015    $        559.18   $             247.34     $           311.84
   91     12-Apr-2015    $        559.18   $             248.68     $           310.50
   92     12-May-2015    $        559.18   $             250.03     $           309.15
   93     12-Jun-2015    $        559.18   $             251.38     $           307.80
   94      12-Jul-2015   $        559.18   $             252.74     $           306.44
   95     12-Aug-2015    $        559.18   $             254.11     $           305.07
   96     12-Sep-2015    $        559.18   $             255.49     $           303.69
   97     12-Oct-2015    $        559.18   $             256.87     $           302.31
   98     12-Nov-2015    $        559.18   $             258.26     $           300.92
   99     12-Dec-2015    $        559.18   $             259.66     $           299.52
  100     12-Jan-2016    $        559.18   $             261.07     $           298.11
  101     12-Feb-2016    $        559.18   $             262.48     $           296.70
  102     12-Mar-2016    $        559.18   $             263.90     $           295.28
  103     12-Apr-2016    $        559.18   $             265.33     $           293.85
  104     12-May-2016    $        559.18   $             266.77     $           292.41
  105     12-Jun-2016    $        559.18   $             268.22     $           290.96
  106      12-Jul-2016   $        559.18   $             269.67     $           289.51
  107     12-Aug-2016    $        559.18   $             271.13     $           288.05
  108     12-Sep-2016    $        559.18   $             272.60     $           286.58
  109     12-Oct-2016    $        559.18   $             274.07     $           285.11
  110     12-Nov-2016    $        559.18   $             275.56     $           283.62




                                           Developed by Excely.com (c) 2007
Payment     Payment
                             Payment             Principal                Interest       Extra Payments
  No.         Date
  111     12-Dec-2016    $        559.18   $             277.05     $           282.13
  112     12-Jan-2017    $        559.18   $             278.55     $           280.63
  113     12-Feb-2017    $        559.18   $             280.06     $           279.12
  114     12-Mar-2017    $        559.18   $             281.58     $           277.60
  115     12-Apr-2017    $        559.18   $             283.10     $           276.08
  116     12-May-2017    $        559.18   $             284.64     $           274.54
  117     12-Jun-2017    $        559.18   $             286.18     $           273.00
  118      12-Jul-2017   $        559.18   $             287.73     $           271.45
  119     12-Aug-2017    $        559.18   $             289.29     $           269.89
  120     12-Sep-2017    $        559.18   $             290.85     $           268.33
  121     12-Oct-2017    $        559.18   $             292.43     $           266.75
  122     12-Nov-2017    $        559.18   $             294.01     $           265.17
  123     12-Dec-2017    $        559.18   $             295.61     $           263.57
  124     12-Jan-2018    $        559.18   $             297.21     $           261.97
  125     12-Feb-2018    $        559.18   $             298.82     $           260.36
  126     12-Mar-2018    $        559.18   $             300.44     $           258.74
  127     12-Apr-2018    $        559.18   $             302.06     $           257.12
  128     12-May-2018    $        559.18   $             303.70     $           255.48
  129     12-Jun-2018    $        559.18   $             305.34     $           253.84
  130      12-Jul-2018   $        559.18   $             307.00     $           252.18
  131     12-Aug-2018    $        559.18   $             308.66     $           250.52
  132     12-Sep-2018    $        559.18   $             310.33     $           248.85
  133     12-Oct-2018    $        559.18   $             312.01     $           247.17
  134     12-Nov-2018    $        559.18   $             313.70     $           245.48
  135     12-Dec-2018    $        559.18   $             315.40     $           243.78
  136     12-Jan-2019    $        559.18   $             317.11     $           242.07
  137     12-Feb-2019    $        559.18   $             318.83     $           240.35
  138     12-Mar-2019    $        559.18   $             320.56     $           238.62
  139     12-Apr-2019    $        559.18   $             322.29     $           236.89
  140     12-May-2019    $        559.18   $             324.04     $           235.14
  141     12-Jun-2019    $        559.18   $             325.79     $           233.39
  142      12-Jul-2019   $        559.18   $             327.56     $           231.62
  143     12-Aug-2019    $        559.18   $             329.33     $           229.85
  144     12-Sep-2019    $        559.18   $             331.12     $           228.06
  145     12-Oct-2019    $        559.18   $             332.91     $           226.27
  146     12-Nov-2019    $        559.18   $             334.71     $           224.47
  147     12-Dec-2019    $        559.18   $             336.53     $           222.65
  148     12-Jan-2020    $        559.18   $             338.35     $           220.83
  149     12-Feb-2020    $        559.18   $             340.18     $           219.00
  150     12-Mar-2020    $        559.18   $             342.03     $           217.15
  151     12-Apr-2020    $        559.18   $             343.88     $           215.30
  152     12-May-2020    $        559.18   $             345.74     $           213.44
  153     12-Jun-2020    $        559.18   $             347.61     $           211.57
  154      12-Jul-2020   $        559.18   $             349.50     $           209.68
  155     12-Aug-2020    $        559.18   $             351.39     $           207.79
  156     12-Sep-2020    $        559.18   $             353.29     $           205.89
  157     12-Oct-2020    $        559.18   $             355.21     $           203.97
  158     12-Nov-2020    $        559.18   $             357.13     $           202.05
  159     12-Dec-2020    $        559.18   $             359.06     $           200.12
  160     12-Jan-2021    $        559.18   $             361.01     $           198.17
  161     12-Feb-2021    $        559.18   $             362.97     $           196.21
  162     12-Mar-2021    $        559.18   $             364.93     $           194.25
  163     12-Apr-2021    $        559.18   $             366.91     $           192.27
  164     12-May-2021    $        559.18   $             368.90     $           190.28
  165     12-Jun-2021    $        559.18   $             370.89     $           188.29
  166      12-Jul-2021   $        559.18   $             372.90     $           186.28
  167     12-Aug-2021    $        559.18   $             374.92     $           184.26
  168     12-Sep-2021    $        559.18   $             376.95     $           182.23
  169     12-Oct-2021    $        559.18   $             378.99     $           180.19
  170     12-Nov-2021    $        559.18   $             381.05     $           178.13
  171     12-Dec-2021    $        559.18   $             383.11     $           176.07
  172     12-Jan-2022    $        559.18   $             385.19     $           173.99
  173     12-Feb-2022    $        559.18   $             387.27     $           171.91
  174     12-Mar-2022    $        559.18   $             389.37     $           169.81
  175     12-Apr-2022    $        559.18   $             391.48     $           167.70




                                           Developed by Excely.com (c) 2007
Payment     Payment
                             Payment             Principal                Interest       Extra Payments
  No.         Date
  176     12-May-2022    $        559.18   $             393.60     $           165.58
  177     12-Jun-2022    $        559.18   $             395.73     $           163.45
  178      12-Jul-2022   $        559.18   $             397.88     $           161.30
  179     12-Aug-2022    $        559.18   $             400.03     $           159.15
  180     12-Sep-2022    $        559.18   $             402.20     $           156.98
  181     12-Oct-2022    $        559.18   $             404.38     $           154.80
  182     12-Nov-2022    $        559.18   $             406.57     $           152.61
  183     12-Dec-2022    $        559.18   $             408.77     $           150.41
  184     12-Jan-2023    $        559.18   $             410.98     $           148.20
  185     12-Feb-2023    $        559.18   $             413.21     $           145.97
  186     12-Mar-2023    $        559.18   $             415.45     $           143.73
  187     12-Apr-2023    $        559.18   $             417.70     $           141.48
  188     12-May-2023    $        559.18   $             419.96     $           139.22
  189     12-Jun-2023    $        559.18   $             422.24     $           136.94
  190      12-Jul-2023   $        559.18   $             424.52     $           134.66
  191     12-Aug-2023    $        559.18   $             426.82     $           132.36
  192     12-Sep-2023    $        559.18   $             429.13     $           130.05
  193     12-Oct-2023    $        559.18   $             431.46     $           127.72
  194     12-Nov-2023    $        559.18   $             433.80     $           125.38
  195     12-Dec-2023    $        559.18   $             436.15     $           123.03
  196     12-Jan-2024    $        559.18   $             438.51     $           120.67
  197     12-Feb-2024    $        559.18   $             440.88     $           118.30
  198     12-Mar-2024    $        559.18   $             443.27     $           115.91
  199     12-Apr-2024    $        559.18   $             445.67     $           113.51
  200     12-May-2024    $        559.18   $             448.09     $           111.09
  201     12-Jun-2024    $        559.18   $             450.51     $           108.67
  202      12-Jul-2024   $        559.18   $             452.95     $           106.23
  203     12-Aug-2024    $        559.18   $             455.41     $           103.77
  204     12-Sep-2024    $        559.18   $             457.87     $           101.31
  205     12-Oct-2024    $        559.18   $             460.35     $            98.83
  206     12-Nov-2024    $        559.18   $             462.85     $            96.33
  207     12-Dec-2024    $        559.18   $             465.36     $            93.82
  208     12-Jan-2025    $        559.18   $             467.88     $            91.30
  209     12-Feb-2025    $        559.18   $             470.41     $            88.77
  210     12-Mar-2025    $        559.18   $             472.96     $            86.22
  211     12-Apr-2025    $        559.18   $             475.52     $            83.66
  212     12-May-2025    $        559.18   $             478.10     $            81.08
  213     12-Jun-2025    $        559.18   $             480.69     $            78.49
  214      12-Jul-2025   $        559.18   $             483.29     $            75.89
  215     12-Aug-2025    $        559.18   $             485.91     $            73.27
  216     12-Sep-2025    $        559.18   $             488.54     $            70.64
  217     12-Oct-2025    $        559.18   $             491.19     $            67.99
  218     12-Nov-2025    $        559.18   $             493.85     $            65.33
  219     12-Dec-2025    $        559.18   $             496.52     $            62.66
  220     12-Jan-2026    $        559.18   $             499.21     $            59.97
  221     12-Feb-2026    $        559.18   $             501.91     $            57.27
  222     12-Mar-2026    $        559.18   $             504.63     $            54.55
  223     12-Apr-2026    $        559.18   $             507.37     $            51.81
  224     12-May-2026    $        559.18   $             510.11     $            49.07
  225     12-Jun-2026    $        559.18   $             512.88     $            46.30
  226      12-Jul-2026   $        559.18   $             515.66     $            43.52
  227     12-Aug-2026    $        559.18   $             518.45     $            40.73
  228     12-Sep-2026    $        559.18   $             521.26     $            37.92
  229     12-Oct-2026    $        559.18   $             524.08     $            35.10
  230     12-Nov-2026    $        559.18   $             526.92     $            32.26
  231     12-Dec-2026    $        559.18   $             529.77     $            29.41
  232     12-Jan-2027    $        559.18   $             532.64     $            26.54
  233     12-Feb-2027    $        559.18   $             535.53     $            23.65
  234     12-Mar-2027    $        559.18   $             538.43     $            20.75
  235     12-Apr-2027    $        559.18   $             541.35     $            17.83
  236     12-May-2027    $        559.18   $             544.28     $            14.90
  237     12-Jun-2027    $        559.18   $             547.23     $            11.95
  238      12-Jul-2027   $        559.18   $             550.19     $             8.99
  239     12-Aug-2027    $        559.18   $             553.17     $             6.01
  240     12-Sep-2027    $        559.25   $             556.24     $             3.01




                                           Developed by Excely.com (c) 2007
Payment   Payment
                    Payment         Principal                Interest   Extra Payments
  No.       Date




                              Developed by Excely.com (c) 2007
Oct-22

         Oct-23

                  Oct-24

                           Oct-25

                                    Oct-26




              Balance
$                      75,000.00
$                      74,847.07
$                      74,693.31
$                      74,538.72
$                      74,383.29
$                      74,227.02
$                      74,069.90
$                      73,911.93
$                      73,753.11
$                      73,593.43
$                      73,432.88
$                      73,271.46
$                      73,109.17
$                      72,946.00
$                      72,781.94
$                      72,617.00
$                      72,451.16
$                      72,284.42
$                      72,116.78
$                      71,948.23
$                      71,778.77
$                      71,608.39
$                      71,437.09
$                      71,264.86
$                      71,091.70
$                      70,917.60
$                      70,742.56
$                      70,566.57
$                      70,389.63
$                      70,211.73
$                      70,032.86
$                      69,853.02
$                      69,672.21
$                      69,490.42
$                      69,307.65
$                      69,123.89
$                      68,939.13
$                      68,753.37
$                      68,566.60
$                      68,378.82
$                      68,190.03
$                      68,000.21
$                      67,809.36
$                      67,617.48
$                      67,424.56
$                      67,230.60




                                             Developed by Excely.com (c) 2007
    Balance
$      67,035.59
$      66,839.52
$      66,642.39
$      66,444.19
$      66,244.92
$      66,044.57
$      65,843.13
$      65,640.60
$      65,436.97
$      65,232.24
$      65,026.40
$      64,819.45
$      64,611.38
$      64,402.18
$      64,191.85
$      63,980.38
$      63,767.76
$      63,553.99
$      63,339.06
$      63,122.97
$      62,905.71
$      62,687.27
$      62,467.65
$      62,246.84
$      62,024.83
$      61,801.62
$      61,577.20
$      61,351.56
$      61,124.70
$      60,896.61
$      60,667.29
$      60,436.72
$      60,204.91
$      59,971.84
$      59,737.51
$      59,501.91
$      59,265.03
$      59,026.87
$      58,787.42
$      58,546.67
$      58,304.62
$      58,061.26
$      57,816.58
$      57,570.57
$      57,323.23
$      57,074.55
$      56,824.52
$      56,573.14
$      56,320.40
$      56,066.29
$      55,810.80
$      55,553.93
$      55,295.67
$      55,036.01
$      54,774.94
$      54,512.46
$      54,248.56
$      53,983.23
$      53,716.46
$      53,448.24
$      53,178.57
$      52,907.44
$      52,634.84
$      52,360.77
$      52,085.21




                   Developed by Excely.com (c) 2007
    Balance
$      51,808.16
$      51,529.61
$      51,249.55
$      50,967.97
$      50,684.87
$      50,400.23
$      50,114.05
$      49,826.32
$      49,537.03
$      49,246.18
$      48,953.75
$      48,659.74
$      48,364.13
$      48,066.92
$      47,768.10
$      47,467.66
$      47,165.60
$      46,861.90
$      46,556.56
$      46,249.56
$      45,940.90
$      45,630.57
$      45,318.56
$      45,004.86
$      44,689.46
$      44,372.35
$      44,053.52
$      43,732.96
$      43,410.67
$      43,086.63
$      42,760.84
$      42,433.28
$      42,103.95
$      41,772.83
$      41,439.92
$      41,105.21
$      40,768.68
$      40,430.33
$      40,090.15
$      39,748.12
$      39,404.24
$      39,058.50
$      38,710.89
$      38,361.39
$      38,010.00
$      37,656.71
$      37,301.50
$      36,944.37
$      36,585.31
$      36,224.30
$      35,861.33
$      35,496.40
$      35,129.49
$      34,760.59
$      34,389.70
$      34,016.80
$      33,641.88
$      33,264.93
$      32,885.94
$      32,504.89
$      32,121.78
$      31,736.59
$      31,349.32
$      30,959.95
$      30,568.47




                   Developed by Excely.com (c) 2007
    Balance
$      30,174.87
$      29,779.14
$      29,381.26
$      28,981.23
$      28,579.03
$      28,174.65
$      27,768.08
$      27,359.31
$      26,948.33
$      26,535.12
$      26,119.67
$      25,701.97
$      25,282.01
$      24,859.77
$      24,435.25
$      24,008.43
$      23,579.30
$      23,147.84
$      22,714.04
$      22,277.89
$      21,839.38
$      21,398.50
$      20,955.23
$      20,509.56
$      20,061.47
$      19,610.96
$      19,158.01
$      18,702.60
$      18,244.73
$      17,784.38
$      17,321.53
$      16,856.17
$      16,388.29
$      15,917.88
$      15,444.92
$      14,969.40
$      14,491.30
$      14,010.61
$      13,527.32
$      13,041.41
$      12,552.87
$      12,061.68
$      11,567.83
$      11,071.31
$      10,572.10
$      10,070.19
$       9,565.56
$       9,058.19
$       8,548.08
$       8,035.20
$       7,519.54
$       7,001.09
$       6,479.83
$       5,955.75
$       5,428.83
$       4,899.06
$       4,366.42
$       3,830.89
$       3,292.46
$       2,751.11
$       2,206.83
$       1,659.60
$       1,109.41
$         556.24
$            -




                   Developed by Excely.com (c) 2007
Balance




          Developed by Excely.com (c) 2007
Loan Calculator
Printer friendly Spreadsheet for creating a loan amortization schedule
Excel Template by Excely.com
                  Loan Data                             $120
               Loan Amount        50,000.00 USD         $100
        Annual Interest Rate              6.50%
        Loan Period in Years                  15         $80

Number of Payments Per Year                   52         $60
                  Start Date      12-Sep-2007
                                                         $40
                   Summary
                                                         $20
Avarage Payment (per period)         100.39 USD
         Number of Payments                  780          $0




                                                               Sep-07


                                                                        Sep-08


                                                                                   Sep-09


                                                                                            Sep-10


                                                                                                     Sep-11


                                                                                                              Sep-12


                                                                                                                          Sep-13


                                                                                                                                       Sep-14


                                                                                                                                                Sep-15


                                                                                                                                                         Sep-16




                                                                                                                                                                           Sep-18


                                                                                                                                                                                    Sep-19


                                                                                                                                                                                               Sep-20
                                                                                                                                                                  Sep-17




                                                                                                                                                                                                        Sep-21
           Total Interest Paid    28,303.22 USD
        Total Extra Payments            -   USD
               Total Payment      78,303.22 USD                                                                                    Principal             Interest

Payment         Payment                               Interest                                                                                         Extra
                                     Payment                                     Principal                    Interest                                                                       Balance
  No.             Date                                 Rate                                                                                          Payments
             12-Sep-2007                                                                                                                                                            50,000.00            USD
   1          19-Sep-2007              100.39   USD                               37.89      USD                       62.50        USD                                             49,962.11            USD
   2          26-Sep-2007              100.39   USD                               37.94      USD                       62.45        USD                                             49,924.17            USD
   3           3-Oct-2007              100.39   USD                               37.98      USD                       62.41        USD                                             49,886.19            USD
   4          10-Oct-2007              100.39   USD                               38.03      USD                       62.36        USD                                             49,848.16            USD
   5          17-Oct-2007              100.39   USD                               38.08      USD                       62.31        USD                                             49,810.08            USD
   6          24-Oct-2007              100.39   USD                               38.13      USD                       62.26        USD                                             49,771.95            USD
   7          31-Oct-2007              100.39   USD                               38.18      USD                       62.21        USD                                             49,733.77            USD
   8           7-Nov-2007              100.39   USD                               38.22      USD                       62.17        USD                                             49,695.55            USD
   9          14-Nov-2007              100.39   USD                               38.27      USD                       62.12        USD                                             49,657.28            USD
  10          21-Nov-2007              100.39   USD                               38.32      USD                       62.07        USD                                             49,618.96            USD
  12           5-Dec-2007              100.39   USD                               38.41      USD                       61.98        USD                                             49,542.18            USD
  13          12-Dec-2007              100.39   USD                               38.46      USD                       61.93        USD                                             49,503.72            USD
  15          26-Dec-2007              100.39   USD                               38.56      USD                       61.83        USD                                             49,426.65            USD
  16           2-Jan-2008              100.39   USD                               38.61      USD                       61.78        USD                                             49,388.04            USD
  17           9-Jan-2008              100.39   USD                               38.65      USD                       61.74        USD                                             49,349.39            USD
  18          16-Jan-2008              100.39   USD                               38.70      USD                       61.69        USD                                             49,310.69            USD
  19          23-Jan-2008              100.39   USD                               38.75      USD                       61.64        USD                                             49,271.94            USD
  20          30-Jan-2008              100.39   USD                               38.80      USD                       61.59        USD                                             49,233.14            USD
  21           6-Feb-2008              100.39   USD                               38.85      USD                       61.54        USD                                             49,194.29            USD
  22          13-Feb-2008              100.39   USD                               38.90      USD                       61.49        USD                                             49,155.39            USD
  23          20-Feb-2008              100.39   USD                               38.95      USD                       61.44        USD                                             49,116.44            USD
  24          27-Feb-2008              100.39   USD                               38.99      USD                       61.40        USD                                             49,077.45            USD
  25           5-Mar-2008              100.39   USD                               39.04      USD                       61.35        USD                                             49,038.41            USD
  26          12-Mar-2008              100.39   USD                               39.09      USD                       61.30        USD                                             48,999.32            USD
  27          19-Mar-2008              100.39   USD                               39.14      USD                       61.25        USD                                             48,960.18            USD
  28          26-Mar-2008              100.39   USD                               39.19      USD                       61.20        USD                                             48,920.99            USD
  29           2-Apr-2008              100.39   USD                               39.24      USD                       61.15        USD                                             48,881.75            USD
  30           9-Apr-2008              100.39   USD                               39.29      USD                       61.10        USD                                             48,842.46            USD
  31          16-Apr-2008              100.39   USD                               39.34      USD                       61.05        USD                                             48,803.12            USD
  32          23-Apr-2008              100.39   USD                               39.39      USD                       61.00        USD                                             48,763.73            USD
  33          30-Apr-2008              100.39   USD                               39.44      USD                       60.95        USD                                             48,724.29            USD
  34          7-May-2008               100.39   USD                               39.48      USD                       60.91        USD                                             48,684.81            USD
  35          14-May-2008              100.39   USD                               39.53      USD                       60.86        USD                                             48,645.28            USD
  36          21-May-2008              100.39   USD                               39.58      USD                       60.81        USD                                             48,605.70            USD
  37          28-May-2008              100.39   USD                               39.63      USD                       60.76        USD                                             48,566.07            USD
  38           4-Jun-2008              100.39   USD                               39.68      USD                       60.71        USD                                             48,526.39            USD
  39          11-Jun-2008              100.39   USD                               39.73      USD                       60.66        USD                                             48,486.66            USD
  40          18-Jun-2008              100.39   USD                               39.78      USD                       60.61        USD                                             48,446.88            USD
  41          25-Jun-2008              100.39   USD                               39.83      USD                       60.56        USD                                             48,407.05            USD
  42           2-Jul-2008              100.39   USD                               39.88      USD                       60.51        USD                                             48,367.17            USD
  43           9-Jul-2008              100.39   USD                               39.93      USD                       60.46        USD                                             48,327.24            USD
  44           16-Jul-2008             100.39   USD                               39.98      USD                       60.41        USD                                             48,287.26            USD
  45           23-Jul-2008             100.39   USD                               40.03      USD                       60.36        USD                                             48,247.23            USD
  46           30-Jul-2008             100.39   USD                               40.08      USD                       60.31        USD                                             48,207.15            USD
  47           6-Aug-2008              100.39   USD                               40.13      USD                       60.26        USD                                             48,167.02            USD
  48          13-Aug-2008              100.39   USD                               40.18      USD                       60.21        USD                                             48,126.84            USD
  49          20-Aug-2008              100.39   USD                               40.23      USD                       60.16        USD                                             48,086.61            USD
  50          27-Aug-2008              100.39   USD                               40.28      USD                       60.11        USD                                             48,046.33            USD
  51           3-Sep-2008              100.39   USD                               40.33      USD                       60.06        USD                                             48,006.00            USD
  52          10-Sep-2008              100.39   USD                               40.38      USD                       60.01        USD                                             47,965.62            USD
  53          17-Sep-2008              100.39   USD                               40.43      USD                       59.96        USD                                             47,925.19            USD
  54          24-Sep-2008              100.39   USD                               40.48      USD                       59.91        USD                                             47,884.71            USD
  55           1-Oct-2008              100.39   USD                               40.53      USD                       59.86        USD                                             47,844.18            USD
  56           8-Oct-2008              100.39   USD                               40.58      USD                       59.81        USD                                             47,803.60            USD




                                                               Developed by Excely.com (c) 2007
Payment     Payment                      Interest                                                Extra
                         Payment                       Principal            Interest                       Balance
  No.         Date                        Rate                                                 Payments
   57     15-Oct-2008     100.39   USD                   40.64   USD             59.75   USD              47,762.96   USD
   58     22-Oct-2008     100.39   USD                   40.69   USD             59.70   USD              47,722.27   USD
   59     29-Oct-2008     100.39   USD                   40.74   USD             59.65   USD              47,681.53   USD
   60      5-Nov-2008     100.39   USD                   40.79   USD             59.60   USD              47,640.74   USD
   61     12-Nov-2008     100.39   USD                   40.84   USD             59.55   USD              47,599.90   USD
   62     19-Nov-2008     100.39   USD                   40.89   USD             59.50   USD              47,559.01   USD
   63     26-Nov-2008     100.39   USD                   40.94   USD             59.45   USD              47,518.07   USD
   64      3-Dec-2008     100.39   USD                   40.99   USD             59.40   USD              47,477.08   USD
   65     10-Dec-2008     100.39   USD                   41.04   USD             59.35   USD              47,436.04   USD
   66     17-Dec-2008     100.39   USD                   41.09   USD             59.30   USD              47,394.95   USD
   67     24-Dec-2008     100.39   USD                   41.15   USD             59.24   USD              47,353.80   USD
   68     31-Dec-2008     100.39   USD                   41.20   USD             59.19   USD              47,312.60   USD
   69      7-Jan-2009     100.39   USD                   41.25   USD             59.14   USD              47,271.35   USD
   70     14-Jan-2009     100.39   USD                   41.30   USD             59.09   USD              47,230.05   USD
   71     21-Jan-2009     100.39   USD                   41.35   USD             59.04   USD              47,188.70   USD
   72     28-Jan-2009     100.39   USD                   41.40   USD             58.99   USD              47,147.30   USD
   73      4-Feb-2009     100.39   USD                   41.46   USD             58.93   USD              47,105.84   USD
   74     11-Feb-2009     100.39   USD                   41.51   USD             58.88   USD              47,064.33   USD
   75     18-Feb-2009     100.39   USD                   41.56   USD             58.83   USD              47,022.77   USD
   76     25-Feb-2009     100.39   USD                   41.61   USD             58.78   USD              46,981.16   USD
   77      4-Mar-2009     100.39   USD                   41.66   USD             58.73   USD              46,939.50   USD
   78     11-Mar-2009     100.39   USD                   41.72   USD             58.67   USD              46,897.78   USD
   79     18-Mar-2009     100.39   USD                   41.77   USD             58.62   USD              46,856.01   USD
   80     25-Mar-2009     100.39   USD                   41.82   USD             58.57   USD              46,814.19   USD
   81      1-Apr-2009     100.39   USD                   41.87   USD             58.52   USD              46,772.32   USD
   82      8-Apr-2009     100.39   USD                   41.92   USD             58.47   USD              46,730.40   USD
   83     15-Apr-2009     100.39   USD                   41.98   USD             58.41   USD              46,688.42   USD
   84     22-Apr-2009     100.39   USD                   42.03   USD             58.36   USD              46,646.39   USD
   85     29-Apr-2009     100.39   USD                   42.08   USD             58.31   USD              46,604.31   USD
   86     6-May-2009      100.39   USD                   42.13   USD             58.26   USD              46,562.18   USD
   87     13-May-2009     100.39   USD                   42.19   USD             58.20   USD              46,519.99   USD
   88     20-May-2009     100.39   USD                   42.24   USD             58.15   USD              46,477.75   USD
   89     27-May-2009     100.39   USD                   42.29   USD             58.10   USD              46,435.46   USD
   90      3-Jun-2009     100.39   USD                   42.35   USD             58.04   USD              46,393.11   USD
   91     10-Jun-2009     100.39   USD                   42.40   USD             57.99   USD              46,350.71   USD
   92     17-Jun-2009     100.39   USD                   42.45   USD             57.94   USD              46,308.26   USD
   93     24-Jun-2009     100.39   USD                   42.50   USD             57.89   USD              46,265.76   USD
   94      1-Jul-2009     100.39   USD                   42.56   USD             57.83   USD              46,223.20   USD
   95      8-Jul-2009     100.39   USD                   42.61   USD             57.78   USD              46,180.59   USD
   96      15-Jul-2009    100.39   USD                   42.66   USD             57.73   USD              46,137.93   USD
   97      22-Jul-2009    100.39   USD                   42.72   USD             57.67   USD              46,095.21   USD
   98      29-Jul-2009    100.39   USD                   42.77   USD             57.62   USD              46,052.44   USD
   99      5-Aug-2009     100.39   USD                   42.82   USD             57.57   USD              46,009.62   USD
  100     12-Aug-2009     100.39   USD                   42.88   USD             57.51   USD              45,966.74   USD
  101     19-Aug-2009     100.39   USD                   42.93   USD             57.46   USD              45,923.81   USD
  102     26-Aug-2009     100.39   USD                   42.99   USD             57.40   USD              45,880.82   USD
  103      2-Sep-2009     100.39   USD                   43.04   USD             57.35   USD              45,837.78   USD
  104      9-Sep-2009     100.39   USD                   43.09   USD             57.30   USD              45,794.69   USD
  105     16-Sep-2009     100.39   USD                   43.15   USD             57.24   USD              45,751.54   USD
  106     23-Sep-2009     100.39   USD                   43.20   USD             57.19   USD              45,708.34   USD
  107     30-Sep-2009     100.39   USD                   43.25   USD             57.14   USD              45,665.09   USD
  108      7-Oct-2009     100.39   USD                   43.31   USD             57.08   USD              45,621.78   USD
  109     14-Oct-2009     100.39   USD                   43.36   USD             57.03   USD              45,578.42   USD
  110     21-Oct-2009     100.39   USD                   43.42   USD             56.97   USD              45,535.00   USD
  111     28-Oct-2009     100.39   USD                   43.47   USD             56.92   USD              45,491.53   USD
  112      4-Nov-2009     100.39   USD                   43.53   USD             56.86   USD              45,448.00   USD
  113     11-Nov-2009     100.39   USD                   43.58   USD             56.81   USD              45,404.42   USD
  114     18-Nov-2009     100.39   USD                   43.63   USD             56.76   USD              45,360.79   USD
  115     25-Nov-2009     100.39   USD                   43.69   USD             56.70   USD              45,317.10   USD
  116      2-Dec-2009     100.39   USD                   43.74   USD             56.65   USD              45,273.36   USD
  117      9-Dec-2009     100.39   USD                   43.80   USD             56.59   USD              45,229.56   USD
  118     16-Dec-2009     100.39   USD                   43.85   USD             56.54   USD              45,185.71   USD
  119     23-Dec-2009     100.39   USD                   43.91   USD             56.48   USD              45,141.80   USD
  120     30-Dec-2009     100.39   USD                   43.96   USD             56.43   USD              45,097.84   USD
  121      6-Jan-2010     100.39   USD                   44.02   USD             56.37   USD              45,053.82   USD
  122     13-Jan-2010     100.39   USD                   44.07   USD             56.32   USD              45,009.75   USD
  123     20-Jan-2010     100.39   USD                   44.13   USD             56.26   USD              44,965.62   USD
  124     27-Jan-2010     100.39   USD                   44.18   USD             56.21   USD              44,921.44   USD
  125      3-Feb-2010     100.39   USD                   44.24   USD             56.15   USD              44,877.20   USD
  126     10-Feb-2010     100.39   USD                   44.29   USD             56.10   USD              44,832.91   USD
  127     17-Feb-2010     100.39   USD                   44.35   USD             56.04   USD              44,788.56   USD
  128     24-Feb-2010     100.39   USD                   44.40   USD             55.99   USD              44,744.16   USD
  129      3-Mar-2010     100.39   USD                   44.46   USD             55.93   USD              44,699.70   USD




                                              Developed by Excely.com (c) 2007
Payment     Payment                      Interest                                                Extra
                         Payment                       Principal            Interest                       Balance
  No.         Date                        Rate                                                 Payments
  130     10-Mar-2010     100.39   USD                   44.52   USD             55.87   USD              44,655.18   USD
  132     24-Mar-2010     100.39   USD                   44.63   USD             55.76   USD              44,565.98   USD
  133     31-Mar-2010     100.39   USD                   44.68   USD             55.71   USD              44,521.30   USD
  134      7-Apr-2010     100.39   USD                   44.74   USD             55.65   USD              44,476.56   USD
  135     14-Apr-2010     100.39   USD                   44.79   USD             55.60   USD              44,431.77   USD
  136     21-Apr-2010     100.39   USD                   44.85   USD             55.54   USD              44,386.92   USD
  137     28-Apr-2010     100.39   USD                   44.91   USD             55.48   USD              44,342.01   USD
  138     5-May-2010      100.39   USD                   44.96   USD             55.43   USD              44,297.05   USD
  139     12-May-2010     100.39   USD                   45.02   USD             55.37   USD              44,252.03   USD
  140     19-May-2010     100.39   USD                   45.07   USD             55.32   USD              44,206.96   USD
  141     26-May-2010     100.39   USD                   45.13   USD             55.26   USD              44,161.83   USD
  142      2-Jun-2010     100.39   USD                   45.19   USD             55.20   USD              44,116.64   USD
  143      9-Jun-2010     100.39   USD                   45.24   USD             55.15   USD              44,071.40   USD
  144     16-Jun-2010     100.39   USD                   45.30   USD             55.09   USD              44,026.10   USD
  145     23-Jun-2010     100.39   USD                   45.36   USD             55.03   USD              43,980.74   USD
  146     30-Jun-2010     100.39   USD                   45.41   USD             54.98   USD              43,935.33   USD
  147      7-Jul-2010     100.39   USD                   45.47   USD             54.92   USD              43,889.86   USD
  148      14-Jul-2010    100.39   USD                   45.53   USD             54.86   USD              43,844.33   USD
  149      21-Jul-2010    100.39   USD                   45.58   USD             54.81   USD              43,798.75   USD
  150      28-Jul-2010    100.39   USD                   45.64   USD             54.75   USD              43,753.11   USD
  151      4-Aug-2010     100.39   USD                   45.70   USD             54.69   USD              43,707.41   USD
  152     11-Aug-2010     100.39   USD                   45.76   USD             54.63   USD              43,661.65   USD
  153     18-Aug-2010     100.39   USD                   45.81   USD             54.58   USD              43,615.84   USD
  154     25-Aug-2010     100.39   USD                   45.87   USD             54.52   USD              43,569.97   USD
  155      1-Sep-2010     100.39   USD                   45.93   USD             54.46   USD              43,524.04   USD
  156      8-Sep-2010     100.39   USD                   45.98   USD             54.41   USD              43,478.06   USD
  157     15-Sep-2010     100.39   USD                   46.04   USD             54.35   USD              43,432.02   USD
  158     22-Sep-2010     100.39   USD                   46.10   USD             54.29   USD              43,385.92   USD
  159     29-Sep-2010     100.39   USD                   46.16   USD             54.23   USD              43,339.76   USD
  160      6-Oct-2010     100.39   USD                   46.22   USD             54.17   USD              43,293.54   USD
  161     13-Oct-2010     100.39   USD                   46.27   USD             54.12   USD              43,247.27   USD
  162     20-Oct-2010     100.39   USD                   46.33   USD             54.06   USD              43,200.94   USD
  163     27-Oct-2010     100.39   USD                   46.39   USD             54.00   USD              43,154.55   USD
  164      3-Nov-2010     100.39   USD                   46.45   USD             53.94   USD              43,108.10   USD
  165     10-Nov-2010     100.39   USD                   46.50   USD             53.89   USD              43,061.60   USD
  166     17-Nov-2010     100.39   USD                   46.56   USD             53.83   USD              43,015.04   USD
  167     24-Nov-2010     100.39   USD                   46.62   USD             53.77   USD              42,968.42   USD
  168      1-Dec-2010     100.39   USD                   46.68   USD             53.71   USD              42,921.74   USD
  169      8-Dec-2010     100.39   USD                   46.74   USD             53.65   USD              42,875.00   USD
  170     15-Dec-2010     100.39   USD                   46.80   USD             53.59   USD              42,828.20   USD
  171     22-Dec-2010     100.39   USD                   46.85   USD             53.54   USD              42,781.35   USD
  172     29-Dec-2010     100.39   USD                   46.91   USD             53.48   USD              42,734.44   USD
  173      5-Jan-2011     100.39   USD                   46.97   USD             53.42   USD              42,687.47   USD
  174     12-Jan-2011     100.39   USD                   47.03   USD             53.36   USD              42,640.44   USD
  175     19-Jan-2011     100.39   USD                   47.09   USD             53.30   USD              42,593.35   USD
  176     26-Jan-2011     100.39   USD                   47.15   USD             53.24   USD              42,546.20   USD
  177      2-Feb-2011     100.39   USD                   47.21   USD             53.18   USD              42,498.99   USD
  178      9-Feb-2011     100.39   USD                   47.27   USD             53.12   USD              42,451.72   USD
  179     16-Feb-2011     100.39   USD                   47.33   USD             53.06   USD              42,404.39   USD
  180     23-Feb-2011     100.39   USD                   47.38   USD             53.01   USD              42,357.01   USD
  181      2-Mar-2011     100.39   USD                   47.44   USD             52.95   USD              42,309.57   USD
  182      9-Mar-2011     100.39   USD                   47.50   USD             52.89   USD              42,262.07   USD
  183     16-Mar-2011     100.39   USD                   47.56   USD             52.83   USD              42,214.51   USD
  184     23-Mar-2011     100.39   USD                   47.62   USD             52.77   USD              42,166.89   USD
  185     30-Mar-2011     100.39   USD                   47.68   USD             52.71   USD              42,119.21   USD
  186      6-Apr-2011     100.39   USD                   47.74   USD             52.65   USD              42,071.47   USD
  187     13-Apr-2011     100.39   USD                   47.80   USD             52.59   USD              42,023.67   USD
  188     20-Apr-2011     100.39   USD                   47.86   USD             52.53   USD              41,975.81   USD
  189     27-Apr-2011     100.39   USD                   47.92   USD             52.47   USD              41,927.89   USD
  190     4-May-2011      100.39   USD                   47.98   USD             52.41   USD              41,879.91   USD
  191     11-May-2011     100.39   USD                   48.04   USD             52.35   USD              41,831.87   USD
  192     18-May-2011     100.39   USD                   48.10   USD             52.29   USD              41,783.77   USD
  193     25-May-2011     100.39   USD                   48.16   USD             52.23   USD              41,735.61   USD
  194      1-Jun-2011     100.39   USD                   48.22   USD             52.17   USD              41,687.39   USD
  195      8-Jun-2011     100.39   USD                   48.28   USD             52.11   USD              41,639.11   USD
  196     15-Jun-2011     100.39   USD                   48.34   USD             52.05   USD              41,590.77   USD
  197     22-Jun-2011     100.39   USD                   48.40   USD             51.99   USD              41,542.37   USD
  198     29-Jun-2011     100.39   USD                   48.46   USD             51.93   USD              41,493.91   USD
  199      6-Jul-2011     100.39   USD                   48.52   USD             51.87   USD              41,445.39   USD
  200      13-Jul-2011    100.39   USD                   48.58   USD             51.81   USD              41,396.81   USD
  201      20-Jul-2011    100.39   USD                   48.64   USD             51.75   USD              41,348.17   USD
  202      27-Jul-2011    100.39   USD                   48.70   USD             51.69   USD              41,299.47   USD
  203      3-Aug-2011     100.39   USD                   48.77   USD             51.62   USD              41,250.70   USD




                                              Developed by Excely.com (c) 2007
Payment     Payment                      Interest                                                Extra
                         Payment                       Principal            Interest                       Balance
  No.         Date                        Rate                                                 Payments
  204     10-Aug-2011     100.39   USD                   48.83   USD             51.56   USD              41,201.87   USD
  205     17-Aug-2011     100.39   USD                   48.89   USD             51.50   USD              41,152.98   USD
  206     24-Aug-2011     100.39   USD                   48.95   USD             51.44   USD              41,104.03   USD
  207     31-Aug-2011     100.39   USD                   49.01   USD             51.38   USD              41,055.02   USD
  208      7-Sep-2011     100.39   USD                   49.07   USD             51.32   USD              41,005.95   USD
  209     14-Sep-2011     100.39   USD                   49.13   USD             51.26   USD              40,956.82   USD
  210     21-Sep-2011     100.39   USD                   49.19   USD             51.20   USD              40,907.63   USD
  211     28-Sep-2011     100.39   USD                   49.26   USD             51.13   USD              40,858.37   USD
  212      5-Oct-2011     100.39   USD                   49.32   USD             51.07   USD              40,809.05   USD
  213     12-Oct-2011     100.39   USD                   49.38   USD             51.01   USD              40,759.67   USD
  214     19-Oct-2011     100.39   USD                   49.44   USD             50.95   USD              40,710.23   USD
  215     26-Oct-2011     100.39   USD                   49.50   USD             50.89   USD              40,660.73   USD
  216      2-Nov-2011     100.39   USD                   49.56   USD             50.83   USD              40,611.17   USD
  217      9-Nov-2011     100.39   USD                   49.63   USD             50.76   USD              40,561.54   USD
  218     16-Nov-2011     100.39   USD                   49.69   USD             50.70   USD              40,511.85   USD
  219     23-Nov-2011     100.39   USD                   49.75   USD             50.64   USD              40,462.10   USD
  220     30-Nov-2011     100.39   USD                   49.81   USD             50.58   USD              40,412.29   USD
  221      7-Dec-2011     100.39   USD                   49.87   USD             50.52   USD              40,362.42   USD
  222     14-Dec-2011     100.39   USD                   49.94   USD             50.45   USD              40,312.48   USD
  223     21-Dec-2011     100.39   USD                   50.00   USD             50.39   USD              40,262.48   USD
  224     28-Dec-2011     100.39   USD                   50.06   USD             50.33   USD              40,212.42   USD
  225      4-Jan-2012     100.39   USD                   50.12   USD             50.27   USD              40,162.30   USD
  226     11-Jan-2012     100.39   USD                   50.19   USD             50.20   USD              40,112.11   USD
  227     18-Jan-2012     100.39   USD                   50.25   USD             50.14   USD              40,061.86   USD
  228     25-Jan-2012     100.39   USD                   50.31   USD             50.08   USD              40,011.55   USD
  229      1-Feb-2012     100.39   USD                   50.38   USD             50.01   USD              39,961.17   USD
  230      8-Feb-2012     100.39   USD                   50.44   USD             49.95   USD              39,910.73   USD
  231     15-Feb-2012     100.39   USD                   50.50   USD             49.89   USD              39,860.23   USD
  232     22-Feb-2012     100.39   USD                   50.56   USD             49.83   USD              39,809.67   USD
  233     29-Feb-2012     100.39   USD                   50.63   USD             49.76   USD              39,759.04   USD
  234      7-Mar-2012     100.39   USD                   50.69   USD             49.70   USD              39,708.35   USD
  235     14-Mar-2012     100.39   USD                   50.75   USD             49.64   USD              39,657.60   USD
  236     21-Mar-2012     100.39   USD                   50.82   USD             49.57   USD              39,606.78   USD
  237     28-Mar-2012     100.39   USD                   50.88   USD             49.51   USD              39,555.90   USD
  238      4-Apr-2012     100.39   USD                   50.95   USD             49.44   USD              39,504.95   USD
  239     11-Apr-2012     100.39   USD                   51.01   USD             49.38   USD              39,453.94   USD
  240     18-Apr-2012     100.39   USD                   51.07   USD             49.32   USD              39,402.87   USD
  241     25-Apr-2012     100.39   USD                   51.14   USD             49.25   USD              39,351.73   USD
  242     2-May-2012      100.39   USD                   51.20   USD             49.19   USD              39,300.53   USD
  243     9-May-2012      100.39   USD                   51.26   USD             49.13   USD              39,249.27   USD
  244     16-May-2012     100.39   USD                   51.33   USD             49.06   USD              39,197.94   USD
  245     23-May-2012     100.39   USD                   51.39   USD             49.00   USD              39,146.55   USD
  246     30-May-2012     100.39   USD                   51.46   USD             48.93   USD              39,095.09   USD
  247      6-Jun-2012     100.39   USD                   51.52   USD             48.87   USD              39,043.57   USD
  248     13-Jun-2012     100.39   USD                   51.59   USD             48.80   USD              38,991.98   USD
  249     20-Jun-2012     100.39   USD                   51.65   USD             48.74   USD              38,940.33   USD
  250     27-Jun-2012     100.39   USD                   51.71   USD             48.68   USD              38,888.62   USD
  251      4-Jul-2012     100.39   USD                   51.78   USD             48.61   USD              38,836.84   USD
  252      11-Jul-2012    100.39   USD                   51.84   USD             48.55   USD              38,785.00   USD
  253      18-Jul-2012    100.39   USD                   51.91   USD             48.48   USD              38,733.09   USD
  254      25-Jul-2012    100.39   USD                   51.97   USD             48.42   USD              38,681.12   USD
  255      1-Aug-2012     100.39   USD                   52.04   USD             48.35   USD              38,629.08   USD
  256      8-Aug-2012     100.39   USD                   52.10   USD             48.29   USD              38,576.98   USD
  257     15-Aug-2012     100.39   USD                   52.17   USD             48.22   USD              38,524.81   USD
  258     22-Aug-2012     100.39   USD                   52.23   USD             48.16   USD              38,472.58   USD
  259     29-Aug-2012     100.39   USD                   52.30   USD             48.09   USD              38,420.28   USD
  260      5-Sep-2012     100.39   USD                   52.36   USD             48.03   USD              38,367.92   USD
  261     12-Sep-2012     100.39   USD                   52.43   USD             47.96   USD              38,315.49   USD
  262     19-Sep-2012     100.39   USD                   52.50   USD             47.89   USD              38,262.99   USD
  263     26-Sep-2012     100.39   USD                   52.56   USD             47.83   USD              38,210.43   USD
  264      3-Oct-2012     100.39   USD                   52.63   USD             47.76   USD              38,157.80   USD
  265     10-Oct-2012     100.39   USD                   52.69   USD             47.70   USD              38,105.11   USD
  266     17-Oct-2012     100.39   USD                   52.76   USD             47.63   USD              38,052.35   USD
  267     24-Oct-2012     100.39   USD                   52.82   USD             47.57   USD              37,999.53   USD
  268     31-Oct-2012     100.39   USD                   52.89   USD             47.50   USD              37,946.64   USD
  269      7-Nov-2012     100.39   USD                   52.96   USD             47.43   USD              37,893.68   USD
  270     14-Nov-2012     100.39   USD                   53.02   USD             47.37   USD              37,840.66   USD
  271     21-Nov-2012     100.39   USD                   53.09   USD             47.30   USD              37,787.57   USD
  272     28-Nov-2012     100.39   USD                   53.16   USD             47.23   USD              37,734.41   USD
  273      5-Dec-2012     100.39   USD                   53.22   USD             47.17   USD              37,681.19   USD
  274     12-Dec-2012     100.39   USD                   53.29   USD             47.10   USD              37,627.90   USD
  275     19-Dec-2012     100.39   USD                   53.36   USD             47.03   USD              37,574.54   USD
  276     26-Dec-2012     100.39   USD                   53.42   USD             46.97   USD              37,521.12   USD




                                              Developed by Excely.com (c) 2007
Payment     Payment                      Interest                                                Extra
                         Payment                       Principal            Interest                       Balance
  No.         Date                        Rate                                                 Payments
  277      2-Jan-2013     100.39   USD                   53.49   USD             46.90   USD              37,467.63   USD
  278      9-Jan-2013     100.39   USD                   53.56   USD             46.83   USD              37,414.07   USD
  279     16-Jan-2013     100.39   USD                   53.62   USD             46.77   USD              37,360.45   USD
  280     23-Jan-2013     100.39   USD                   53.69   USD             46.70   USD              37,306.76   USD
  281     30-Jan-2013     100.39   USD                   53.76   USD             46.63   USD              37,253.00   USD
  282      6-Feb-2013     100.39   USD                   53.82   USD             46.57   USD              37,199.18   USD
  283     13-Feb-2013     100.39   USD                   53.89   USD             46.50   USD              37,145.29   USD
  284     20-Feb-2013     100.39   USD                   53.96   USD             46.43   USD              37,091.33   USD
  285     27-Feb-2013     100.39   USD                   54.03   USD             46.36   USD              37,037.30   USD
  286      6-Mar-2013     100.39   USD                   54.09   USD             46.30   USD              36,983.21   USD
  287     13-Mar-2013     100.39   USD                   54.16   USD             46.23   USD              36,929.05   USD
  288     20-Mar-2013     100.39   USD                   54.23   USD             46.16   USD              36,874.82   USD
  289     27-Mar-2013     100.39   USD                   54.30   USD             46.09   USD              36,820.52   USD
  290      3-Apr-2013     100.39   USD                   54.36   USD             46.03   USD              36,766.16   USD
  291     10-Apr-2013     100.39   USD                   54.43   USD             45.96   USD              36,711.73   USD
  292     17-Apr-2013     100.39   USD                   54.50   USD             45.89   USD              36,657.23   USD
  293     24-Apr-2013     100.39   USD                   54.57   USD             45.82   USD              36,602.66   USD
  294     1-May-2013      100.39   USD                   54.64   USD             45.75   USD              36,548.02   USD
  295     8-May-2013      100.39   USD                   54.70   USD             45.69   USD              36,493.32   USD
  296     15-May-2013     100.39   USD                   54.77   USD             45.62   USD              36,438.55   USD
  297     22-May-2013     100.39   USD                   54.84   USD             45.55   USD              36,383.71   USD
  298     29-May-2013     100.39   USD                   54.91   USD             45.48   USD              36,328.80   USD
  299      5-Jun-2013     100.39   USD                   54.98   USD             45.41   USD              36,273.82   USD
  300     12-Jun-2013     100.39   USD                   55.05   USD             45.34   USD              36,218.77   USD
  301     19-Jun-2013     100.39   USD                   55.12   USD             45.27   USD              36,163.65   USD
  302     26-Jun-2013     100.39   USD                   55.19   USD             45.20   USD              36,108.46   USD
  303      3-Jul-2013     100.39   USD                   55.25   USD             45.14   USD              36,053.21   USD
  304      10-Jul-2013    100.39   USD                   55.32   USD             45.07   USD              35,997.89   USD
  305      17-Jul-2013    100.39   USD                   55.39   USD             45.00   USD              35,942.50   USD
  306      24-Jul-2013    100.39   USD                   55.46   USD             44.93   USD              35,887.04   USD
  307      31-Jul-2013    100.39   USD                   55.53   USD             44.86   USD              35,831.51   USD
  308      7-Aug-2013     100.39   USD                   55.60   USD             44.79   USD              35,775.91   USD
  309     14-Aug-2013     100.39   USD                   55.67   USD             44.72   USD              35,720.24   USD
  310     21-Aug-2013     100.39   USD                   55.74   USD             44.65   USD              35,664.50   USD
  311     28-Aug-2013     100.39   USD                   55.81   USD             44.58   USD              35,608.69   USD
  312      4-Sep-2013     100.39   USD                   55.88   USD             44.51   USD              35,552.81   USD
  313     11-Sep-2013     100.39   USD                   55.95   USD             44.44   USD              35,496.86   USD
  314     18-Sep-2013     100.39   USD                   56.02   USD             44.37   USD              35,440.84   USD
  315     25-Sep-2013     100.39   USD                   56.09   USD             44.30   USD              35,384.75   USD
  316      2-Oct-2013     100.39   USD                   56.16   USD             44.23   USD              35,328.59   USD
  317      9-Oct-2013     100.39   USD                   56.23   USD             44.16   USD              35,272.36   USD
  318     16-Oct-2013     100.39   USD                   56.30   USD             44.09   USD              35,216.06   USD
  319     23-Oct-2013     100.39   USD                   56.37   USD             44.02   USD              35,159.69   USD
  320     30-Oct-2013     100.39   USD                   56.44   USD             43.95   USD              35,103.25   USD
  321      6-Nov-2013     100.39   USD                   56.51   USD             43.88   USD              35,046.74   USD
  322     13-Nov-2013     100.39   USD                   56.58   USD             43.81   USD              34,990.16   USD
  323     20-Nov-2013     100.39   USD                   56.65   USD             43.74   USD              34,933.51   USD
  324     27-Nov-2013     100.39   USD                   56.72   USD             43.67   USD              34,876.79   USD
  325      4-Dec-2013     100.39   USD                   56.79   USD             43.60   USD              34,820.00   USD
  326     11-Dec-2013     100.39   USD                   56.86   USD             43.53   USD              34,763.14   USD
  327     18-Dec-2013     100.39   USD                   56.94   USD             43.45   USD              34,706.20   USD
  328     25-Dec-2013     100.39   USD                   57.01   USD             43.38   USD              34,649.19   USD
  329      1-Jan-2014     100.39   USD                   57.08   USD             43.31   USD              34,592.11   USD
  330      8-Jan-2014     100.39   USD                   57.15   USD             43.24   USD              34,534.96   USD
  331     15-Jan-2014     100.39   USD                   57.22   USD             43.17   USD              34,477.74   USD
  332     22-Jan-2014     100.39   USD                   57.29   USD             43.10   USD              34,420.45   USD
  333     29-Jan-2014     100.39   USD                   57.36   USD             43.03   USD              34,363.09   USD
  334      5-Feb-2014     100.39   USD                   57.44   USD             42.95   USD              34,305.65   USD
  335     12-Feb-2014     100.39   USD                   57.51   USD             42.88   USD              34,248.14   USD
  336     19-Feb-2014     100.39   USD                   57.58   USD             42.81   USD              34,190.56   USD
  337     26-Feb-2014     100.39   USD                   57.65   USD             42.74   USD              34,132.91   USD
  338      5-Mar-2014     100.39   USD                   57.72   USD             42.67   USD              34,075.19   USD
  339     12-Mar-2014     100.39   USD                   57.80   USD             42.59   USD              34,017.39   USD
  340     19-Mar-2014     100.39   USD                   57.87   USD             42.52   USD              33,959.52   USD
  341     26-Mar-2014     100.39   USD                   57.94   USD             42.45   USD              33,901.58   USD
  342      2-Apr-2014     100.39   USD                   58.01   USD             42.38   USD              33,843.57   USD
  343      9-Apr-2014     100.39   USD                   58.09   USD             42.30   USD              33,785.48   USD
  344     16-Apr-2014     100.39   USD                   58.16   USD             42.23   USD              33,727.32   USD
  345     23-Apr-2014     100.39   USD                   58.23   USD             42.16   USD              33,669.09   USD
  346     30-Apr-2014     100.39   USD                   58.30   USD             42.09   USD              33,610.79   USD
  347     7-May-2014      100.39   USD                   58.38   USD             42.01   USD              33,552.41   USD
  348     14-May-2014     100.39   USD                   58.45   USD             41.94   USD              33,493.96   USD
  349     21-May-2014     100.39   USD                   58.52   USD             41.87   USD              33,435.44   USD




                                              Developed by Excely.com (c) 2007
Payment     Payment                      Interest                                                Extra
                         Payment                       Principal            Interest                       Balance
  No.         Date                        Rate                                                 Payments
  350     28-May-2014     100.39   USD                   58.60   USD             41.79   USD              33,376.84   USD
  351      4-Jun-2014     100.39   USD                   58.67   USD             41.72   USD              33,318.17   USD
  352     11-Jun-2014     100.39   USD                   58.74   USD             41.65   USD              33,259.43   USD
  353     18-Jun-2014     100.39   USD                   58.82   USD             41.57   USD              33,200.61   USD
  354     25-Jun-2014     100.39   USD                   58.89   USD             41.50   USD              33,141.72   USD
  355      2-Jul-2014     100.39   USD                   58.96   USD             41.43   USD              33,082.76   USD
  356      9-Jul-2014     100.39   USD                   59.04   USD             41.35   USD              33,023.72   USD
  357      16-Jul-2014    100.39   USD                   59.11   USD             41.28   USD              32,964.61   USD
  358      23-Jul-2014    100.39   USD                   59.18   USD             41.21   USD              32,905.43   USD
  359      30-Jul-2014    100.39   USD                   59.26   USD             41.13   USD              32,846.17   USD
  360      6-Aug-2014     100.39   USD                   59.33   USD             41.06   USD              32,786.84   USD
  361     13-Aug-2014     100.39   USD                   59.41   USD             40.98   USD              32,727.43   USD
  362     20-Aug-2014     100.39   USD                   59.48   USD             40.91   USD              32,667.95   USD
  363     27-Aug-2014     100.39   USD                   59.56   USD             40.83   USD              32,608.39   USD
  364      3-Sep-2014     100.39   USD                   59.63   USD             40.76   USD              32,548.76   USD
  365     10-Sep-2014     100.39   USD                   59.70   USD             40.69   USD              32,489.06   USD
  366     17-Sep-2014     100.39   USD                   59.78   USD             40.61   USD              32,429.28   USD
  367     24-Sep-2014     100.39   USD                   59.85   USD             40.54   USD              32,369.43   USD
  368      1-Oct-2014     100.39   USD                   59.93   USD             40.46   USD              32,309.50   USD
  369      8-Oct-2014     100.39   USD                   60.00   USD             40.39   USD              32,249.50   USD
  370     15-Oct-2014     100.39   USD                   60.08   USD             40.31   USD              32,189.42   USD
  371     22-Oct-2014     100.39   USD                   60.15   USD             40.24   USD              32,129.27   USD
  372     29-Oct-2014     100.39   USD                   60.23   USD             40.16   USD              32,069.04   USD
  373      5-Nov-2014     100.39   USD                   60.30   USD             40.09   USD              32,008.74   USD
  374     12-Nov-2014     100.39   USD                   60.38   USD             40.01   USD              31,948.36   USD
  375     19-Nov-2014     100.39   USD                   60.45   USD             39.94   USD              31,887.91   USD
  376     26-Nov-2014     100.39   USD                   60.53   USD             39.86   USD              31,827.38   USD
  377      3-Dec-2014     100.39   USD                   60.61   USD             39.78   USD              31,766.77   USD
  378     10-Dec-2014     100.39   USD                   60.68   USD             39.71   USD              31,706.09   USD
  379     17-Dec-2014     100.39   USD                   60.76   USD             39.63   USD              31,645.33   USD
  380     24-Dec-2014     100.39   USD                   60.83   USD             39.56   USD              31,584.50   USD
  381     31-Dec-2014     100.39   USD                   60.91   USD             39.48   USD              31,523.59   USD
  382      7-Jan-2015     100.39   USD                   60.99   USD             39.40   USD              31,462.60   USD
  383     14-Jan-2015     100.39   USD                   61.06   USD             39.33   USD              31,401.54   USD
  384     21-Jan-2015     100.39   USD                   61.14   USD             39.25   USD              31,340.40   USD
  385     28-Jan-2015     100.39   USD                   61.21   USD             39.18   USD              31,279.19   USD
  386      4-Feb-2015     100.39   USD                   61.29   USD             39.10   USD              31,217.90   USD
  387     11-Feb-2015     100.39   USD                   61.37   USD             39.02   USD              31,156.53   USD
  388     18-Feb-2015     100.39   USD                   61.44   USD             38.95   USD              31,095.09   USD
  389     25-Feb-2015     100.39   USD                   61.52   USD             38.87   USD              31,033.57   USD
  390      4-Mar-2015     100.39   USD                   61.60   USD             38.79   USD              30,971.97   USD
  391     11-Mar-2015     100.39   USD                   61.68   USD             38.71   USD              30,910.29   USD
  392     18-Mar-2015     100.39   USD                   61.75   USD             38.64   USD              30,848.54   USD
  393     25-Mar-2015     100.39   USD                   61.83   USD             38.56   USD              30,786.71   USD
  394      1-Apr-2015     100.39   USD                   61.91   USD             38.48   USD              30,724.80   USD
  395      8-Apr-2015     100.39   USD                   61.98   USD             38.41   USD              30,662.82   USD
  396     15-Apr-2015     100.39   USD                   62.06   USD             38.33   USD              30,600.76   USD
  397     22-Apr-2015     100.39   USD                   62.14   USD             38.25   USD              30,538.62   USD
  398     29-Apr-2015     100.39   USD                   62.22   USD             38.17   USD              30,476.40   USD
  399     6-May-2015      100.39   USD                   62.29   USD             38.10   USD              30,414.11   USD
  400     13-May-2015     100.39   USD                   62.37   USD             38.02   USD              30,351.74   USD
  401     20-May-2015     100.39   USD                   62.45   USD             37.94   USD              30,289.29   USD
  402     27-May-2015     100.39   USD                   62.53   USD             37.86   USD              30,226.76   USD
  403      3-Jun-2015     100.39   USD                   62.61   USD             37.78   USD              30,164.15   USD
  404     10-Jun-2015     100.39   USD                   62.68   USD             37.71   USD              30,101.47   USD
  405     17-Jun-2015     100.39   USD                   62.76   USD             37.63   USD              30,038.71   USD
  406     24-Jun-2015     100.39   USD                   62.84   USD             37.55   USD              29,975.87   USD
  407      1-Jul-2015     100.39   USD                   62.92   USD             37.47   USD              29,912.95   USD
  408      8-Jul-2015     100.39   USD                   63.00   USD             37.39   USD              29,849.95   USD
  409      15-Jul-2015    100.39   USD                   63.08   USD             37.31   USD              29,786.87   USD
  410      22-Jul-2015    100.39   USD                   63.16   USD             37.23   USD              29,723.71   USD
  411      29-Jul-2015    100.39   USD                   63.24   USD             37.15   USD              29,660.47   USD
  412      5-Aug-2015     100.39   USD                   63.31   USD             37.08   USD              29,597.16   USD
  413     12-Aug-2015     100.39   USD                   63.39   USD             37.00   USD              29,533.77   USD
  414     19-Aug-2015     100.39   USD                   63.47   USD             36.92   USD              29,470.30   USD
  415     26-Aug-2015     100.39   USD                   63.55   USD             36.84   USD              29,406.75   USD
  416      2-Sep-2015     100.39   USD                   63.63   USD             36.76   USD              29,343.12   USD
  417      9-Sep-2015     100.39   USD                   63.71   USD             36.68   USD              29,279.41   USD
  418     16-Sep-2015     100.39   USD                   63.79   USD             36.60   USD              29,215.62   USD
  419     23-Sep-2015     100.39   USD                   63.87   USD             36.52   USD              29,151.75   USD
  420     30-Sep-2015     100.39   USD                   63.95   USD             36.44   USD              29,087.80   USD
  421      7-Oct-2015     100.39   USD                   64.03   USD             36.36   USD              29,023.77   USD
  422     14-Oct-2015     100.39   USD                   64.11   USD             36.28   USD              28,959.66   USD




                                              Developed by Excely.com (c) 2007
Payment     Payment                      Interest                                                Extra
                         Payment                       Principal            Interest                       Balance
  No.         Date                        Rate                                                 Payments
  423     21-Oct-2015     100.39   USD                   64.19   USD             36.20   USD              28,895.47   USD
  424     28-Oct-2015     100.39   USD                   64.27   USD             36.12   USD              28,831.20   USD
  425      4-Nov-2015     100.39   USD                   64.35   USD             36.04   USD              28,766.85   USD
  426     11-Nov-2015     100.39   USD                   64.43   USD             35.96   USD              28,702.42   USD
  427     18-Nov-2015     100.39   USD                   64.51   USD             35.88   USD              28,637.91   USD
  428     25-Nov-2015     100.39   USD                   64.59   USD             35.80   USD              28,573.32   USD
  429      2-Dec-2015     100.39   USD                   64.67   USD             35.72   USD              28,508.65   USD
  430      9-Dec-2015     100.39   USD                   64.75   USD             35.64   USD              28,443.90   USD
  431     16-Dec-2015     100.39   USD                   64.84   USD             35.55   USD              28,379.06   USD
  432     23-Dec-2015     100.39   USD                   64.92   USD             35.47   USD              28,314.14   USD
  433     30-Dec-2015     100.39   USD                   65.00   USD             35.39   USD              28,249.14   USD
  434      6-Jan-2016     100.39   USD                   65.08   USD             35.31   USD              28,184.06   USD
  435     13-Jan-2016     100.39   USD                   65.16   USD             35.23   USD              28,118.90   USD
  436     20-Jan-2016     100.39   USD                   65.24   USD             35.15   USD              28,053.66   USD
  437     27-Jan-2016     100.39   USD                   65.32   USD             35.07   USD              27,988.34   USD
  438      3-Feb-2016     100.39   USD                   65.40   USD             34.99   USD              27,922.94   USD
  439     10-Feb-2016     100.39   USD                   65.49   USD             34.90   USD              27,857.45   USD
  440     17-Feb-2016     100.39   USD                   65.57   USD             34.82   USD              27,791.88   USD
  441     24-Feb-2016     100.39   USD                   65.65   USD             34.74   USD              27,726.23   USD
  442      2-Mar-2016     100.39   USD                   65.73   USD             34.66   USD              27,660.50   USD
  443      9-Mar-2016     100.39   USD                   65.81   USD             34.58   USD              27,594.69   USD
  444     16-Mar-2016     100.39   USD                   65.90   USD             34.49   USD              27,528.79   USD
  445     23-Mar-2016     100.39   USD                   65.98   USD             34.41   USD              27,462.81   USD
  446     30-Mar-2016     100.39   USD                   66.06   USD             34.33   USD              27,396.75   USD
  447      6-Apr-2016     100.39   USD                   66.14   USD             34.25   USD              27,330.61   USD
  448     13-Apr-2016     100.39   USD                   66.23   USD             34.16   USD              27,264.38   USD
  449     20-Apr-2016     100.39   USD                   66.31   USD             34.08   USD              27,198.07   USD
  450     27-Apr-2016     100.39   USD                   66.39   USD             34.00   USD              27,131.68   USD
  451     4-May-2016      100.39   USD                   66.48   USD             33.91   USD              27,065.20   USD
  452     11-May-2016     100.39   USD                   66.56   USD             33.83   USD              26,998.64   USD
  453     18-May-2016     100.39   USD                   66.64   USD             33.75   USD              26,932.00   USD
  454     25-May-2016     100.39   USD                   66.72   USD             33.67   USD              26,865.28   USD
  455      1-Jun-2016     100.39   USD                   66.81   USD             33.58   USD              26,798.47   USD
  456      8-Jun-2016     100.39   USD                   66.89   USD             33.50   USD              26,731.58   USD
  457     15-Jun-2016     100.39   USD                   66.98   USD             33.41   USD              26,664.60   USD
  458     22-Jun-2016     100.39   USD                   67.06   USD             33.33   USD              26,597.54   USD
  459     29-Jun-2016     100.39   USD                   67.14   USD             33.25   USD              26,530.40   USD
  460      6-Jul-2016     100.39   USD                   67.23   USD             33.16   USD              26,463.17   USD
  461      13-Jul-2016    100.39   USD                   67.31   USD             33.08   USD              26,395.86   USD
  462      20-Jul-2016    100.39   USD                   67.40   USD             32.99   USD              26,328.46   USD
  463      27-Jul-2016    100.39   USD                   67.48   USD             32.91   USD              26,260.98   USD
  464      3-Aug-2016     100.39   USD                   67.56   USD             32.83   USD              26,193.42   USD
  465     10-Aug-2016     100.39   USD                   67.65   USD             32.74   USD              26,125.77   USD
  466     17-Aug-2016     100.39   USD                   67.73   USD             32.66   USD              26,058.04   USD
  467     24-Aug-2016     100.39   USD                   67.82   USD             32.57   USD              25,990.22   USD
  468     31-Aug-2016     100.39   USD                   67.90   USD             32.49   USD              25,922.32   USD
  469      7-Sep-2016     100.39   USD                   67.99   USD             32.40   USD              25,854.33   USD
  470     14-Sep-2016     100.39   USD                   68.07   USD             32.32   USD              25,786.26   USD
  471     21-Sep-2016     100.39   USD                   68.16   USD             32.23   USD              25,718.10   USD
  472     28-Sep-2016     100.39   USD                   68.24   USD             32.15   USD              25,649.86   USD
  473      5-Oct-2016     100.39   USD                   68.33   USD             32.06   USD              25,581.53   USD
  474     12-Oct-2016     100.39   USD                   68.41   USD             31.98   USD              25,513.12   USD
  475     19-Oct-2016     100.39   USD                   68.50   USD             31.89   USD              25,444.62   USD
  476     26-Oct-2016     100.39   USD                   68.58   USD             31.81   USD              25,376.04   USD
  477      2-Nov-2016     100.39   USD                   68.67   USD             31.72   USD              25,307.37   USD
  478      9-Nov-2016     100.39   USD                   68.76   USD             31.63   USD              25,238.61   USD
  479     16-Nov-2016     100.39   USD                   68.84   USD             31.55   USD              25,169.77   USD
  480     23-Nov-2016     100.39   USD                   68.93   USD             31.46   USD              25,100.84   USD




                                              Developed by Excely.com (c) 2007
Payment     Payment                      Interest                                                Extra
                         Payment                       Principal            Interest                       Balance
  No.         Date                        Rate                                                 Payments
  481     30-Nov-2016     100.39   USD                   69.01   USD             31.38   USD              25,031.83   USD
  482      7-Dec-2016     100.39   USD                   69.10   USD             31.29   USD              24,962.73   USD
  483     14-Dec-2016     100.39   USD                   69.19   USD             31.20   USD              24,893.54   USD
  484     21-Dec-2016     100.39   USD                   69.27   USD             31.12   USD              24,824.27   USD
  485     28-Dec-2016     100.39   USD                   69.36   USD             31.03   USD              24,754.91   USD
  486      4-Jan-2017     100.39   USD                   69.45   USD             30.94   USD              24,685.46   USD
  487     11-Jan-2017     100.39   USD                   69.53   USD             30.86   USD              24,615.93   USD
  488     18-Jan-2017     100.39   USD                   69.62   USD             30.77   USD              24,546.31   USD
  489     25-Jan-2017     100.39   USD                   69.71   USD             30.68   USD              24,476.60   USD
  490      1-Feb-2017     100.39   USD                   69.79   USD             30.60   USD              24,406.81   USD
  491      8-Feb-2017     100.39   USD                   69.88   USD             30.51   USD              24,336.93   USD
  492     15-Feb-2017     100.39   USD                   69.97   USD             30.42   USD              24,266.96   USD
  493     22-Feb-2017     100.39   USD                   70.06   USD             30.33   USD              24,196.90   USD
  494      1-Mar-2017     100.39   USD                   70.14   USD             30.25   USD              24,126.76   USD
  495      8-Mar-2017     100.39   USD                   70.23   USD             30.16   USD              24,056.53   USD
  496     15-Mar-2017     100.39   USD                   70.32   USD             30.07   USD              23,986.21   USD
  497     22-Mar-2017     100.39   USD                   70.41   USD             29.98   USD              23,915.80   USD
  498     29-Mar-2017     100.39   USD                   70.50   USD             29.89   USD              23,845.30   USD
  499      5-Apr-2017     100.39   USD                   70.58   USD             29.81   USD              23,774.72   USD
  500     12-Apr-2017     100.39   USD                   70.67   USD             29.72   USD              23,704.05   USD
  501     19-Apr-2017     100.39   USD                   70.76   USD             29.63   USD              23,633.29   USD
  502     26-Apr-2017     100.39   USD                   70.85   USD             29.54   USD              23,562.44   USD
  503     3-May-2017      100.39   USD                   70.94   USD             29.45   USD              23,491.50   USD
  504     10-May-2017     100.39   USD                   71.03   USD             29.36   USD              23,420.47   USD
  505     17-May-2017     100.39   USD                   71.11   USD             29.28   USD              23,349.36   USD
  506     24-May-2017     100.39   USD                   71.20   USD             29.19   USD              23,278.16   USD
  507     31-May-2017     100.39   USD                   71.29   USD             29.10   USD              23,206.87   USD
  508      7-Jun-2017     100.39   USD                   71.38   USD             29.01   USD              23,135.49   USD
  509     14-Jun-2017     100.39   USD                   71.47   USD             28.92   USD              23,064.02   USD
  510     21-Jun-2017     100.39   USD                   71.56   USD             28.83   USD              22,992.46   USD
  511     28-Jun-2017     100.39   USD                   71.65   USD             28.74   USD              22,920.81   USD
  512      5-Jul-2017     100.39   USD                   71.74   USD             28.65   USD              22,849.07   USD
  513      12-Jul-2017    100.39   USD                   71.83   USD             28.56   USD              22,777.24   USD
  514      19-Jul-2017    100.39   USD                   71.92   USD             28.47   USD              22,705.32   USD
  515      26-Jul-2017    100.39   USD                   72.01   USD             28.38   USD              22,633.31   USD
  516      2-Aug-2017     100.39   USD                   72.10   USD             28.29   USD              22,561.21   USD
  517      9-Aug-2017     100.39   USD                   72.19   USD             28.20   USD              22,489.02   USD
  518     16-Aug-2017     100.39   USD                   72.28   USD             28.11   USD              22,416.74   USD
  519     23-Aug-2017     100.39   USD                   72.37   USD             28.02   USD              22,344.37   USD
  520     30-Aug-2017     100.39   USD                   72.46   USD             27.93   USD              22,271.91   USD
  522     13-Sep-2017     100.39   USD                   72.64   USD             27.75   USD              22,126.72   USD
  523     20-Sep-2017     100.39   USD                   72.73   USD             27.66   USD              22,053.99   USD
  524     27-Sep-2017     100.39   USD                   72.82   USD             27.57   USD              21,981.17   USD
  525      4-Oct-2017     100.39   USD                   72.91   USD             27.48   USD              21,908.26   USD
  526     11-Oct-2017     100.39   USD                   73.00   USD             27.39   USD              21,835.26   USD
  527     18-Oct-2017     100.39   USD                   73.10   USD             27.29   USD              21,762.16   USD
  528     25-Oct-2017     100.39   USD                   73.19   USD             27.20   USD              21,688.97   USD
  529      1-Nov-2017     100.39   USD                   73.28   USD             27.11   USD              21,615.69   USD
  530      8-Nov-2017     100.39   USD                   73.37   USD             27.02   USD              21,542.32   USD
  531     15-Nov-2017     100.39   USD                   73.46   USD             26.93   USD              21,468.86   USD
  532     22-Nov-2017     100.39   USD                   73.55   USD             26.84   USD              21,395.31   USD
  533     29-Nov-2017     100.39   USD                   73.65   USD             26.74   USD              21,321.66   USD
  534      6-Dec-2017     100.39   USD                   73.74   USD             26.65   USD              21,247.92   USD
  535     13-Dec-2017     100.39   USD                   73.83   USD             26.56   USD              21,174.09   USD
  536     20-Dec-2017     100.39   USD                   73.92   USD             26.47   USD              21,100.17   USD
  537     27-Dec-2017     100.39   USD                   74.01   USD             26.38   USD              21,026.16   USD
  538      3-Jan-2018     100.39   USD                   74.11   USD             26.28   USD              20,952.05   USD
  539     10-Jan-2018     100.39   USD                   74.20   USD             26.19   USD              20,877.85   USD
  540     17-Jan-2018     100.39   USD                   74.29   USD             26.10   USD              20,803.56   USD
  541     24-Jan-2018     100.39   USD                   74.39   USD             26.00   USD              20,729.17   USD
  542     31-Jan-2018     100.39   USD                   74.48   USD             25.91   USD              20,654.69   USD
  543      7-Feb-2018     100.39   USD                   74.57   USD             25.82   USD              20,580.12   USD
  544     14-Feb-2018     100.39   USD                   74.66   USD             25.73   USD              20,505.46   USD
  545     21-Feb-2018     100.39   USD                   74.76   USD             25.63   USD              20,430.70   USD
  546     28-Feb-2018     100.39   USD                   74.85   USD             25.54   USD              20,355.85   USD
  547      7-Mar-2018     100.39   USD                   74.95   USD             25.44   USD              20,280.90   USD
  548     14-Mar-2018     100.39   USD                   75.04   USD             25.35   USD              20,205.86   USD
  549     21-Mar-2018     100.39   USD                   75.13   USD             25.26   USD              20,130.73   USD
  550     28-Mar-2018     100.39   USD                   75.23   USD             25.16   USD              20,055.50   USD
  551      4-Apr-2018     100.39   USD                   75.32   USD             25.07   USD              19,980.18   USD
  552     11-Apr-2018     100.39   USD                   75.41   USD             24.98   USD              19,904.77   USD
  553     18-Apr-2018     100.39   USD                   75.51   USD             24.88   USD              19,829.26   USD
  554     25-Apr-2018     100.39   USD                   75.60   USD             24.79   USD              19,753.66   USD




                                              Developed by Excely.com (c) 2007
Payment     Payment                      Interest                                                Extra
                         Payment                       Principal            Interest                       Balance
  No.         Date                        Rate                                                 Payments
  555     2-May-2018      100.39   USD                   75.70   USD             24.69   USD              19,677.96   USD
  556     9-May-2018      100.39   USD                   75.79   USD             24.60   USD              19,602.17   USD
  557     16-May-2018     100.39   USD                   75.89   USD             24.50   USD              19,526.28   USD
  558     23-May-2018     100.39   USD                   75.98   USD             24.41   USD              19,450.30   USD
  559     30-May-2018     100.39   USD                   76.08   USD             24.31   USD              19,374.22   USD
  560      6-Jun-2018     100.39   USD                   76.17   USD             24.22   USD              19,298.05   USD
  561     13-Jun-2018     100.39   USD                   76.27   USD             24.12   USD              19,221.78   USD
  562     20-Jun-2018     100.39   USD                   76.36   USD             24.03   USD              19,145.42   USD
  563     27-Jun-2018     100.39   USD                   76.46   USD             23.93   USD              19,068.96   USD
  564      4-Jul-2018     100.39   USD                   76.55   USD             23.84   USD              18,992.41   USD
  565      11-Jul-2018    100.39   USD                   76.65   USD             23.74   USD              18,915.76   USD
  566      18-Jul-2018    100.39   USD                   76.75   USD             23.64   USD              18,839.01   USD
  567      25-Jul-2018    100.39   USD                   76.84   USD             23.55   USD              18,762.17   USD
  568      1-Aug-2018     100.39   USD                   76.94   USD             23.45   USD              18,685.23   USD
  569      8-Aug-2018     100.39   USD                   77.03   USD             23.36   USD              18,608.20   USD
  570     15-Aug-2018     100.39   USD                   77.13   USD             23.26   USD              18,531.07   USD
  571     22-Aug-2018     100.39   USD                   77.23   USD             23.16   USD              18,453.84   USD
  572     29-Aug-2018     100.39   USD                   77.32   USD             23.07   USD              18,376.52   USD
  573      5-Sep-2018     100.39   USD                   77.42   USD             22.97   USD              18,299.10   USD
  574     12-Sep-2018     100.39   USD                   77.52   USD             22.87   USD              18,221.58   USD
  575     19-Sep-2018     100.39   USD                   77.61   USD             22.78   USD              18,143.97   USD
  576     26-Sep-2018     100.39   USD                   77.71   USD             22.68   USD              18,066.26   USD
  577      3-Oct-2018     100.39   USD                   77.81   USD             22.58   USD              17,988.45   USD
  578     10-Oct-2018     100.39   USD                   77.90   USD             22.49   USD              17,910.55   USD
  579     17-Oct-2018     100.39   USD                   78.00   USD             22.39   USD              17,832.55   USD
  580     24-Oct-2018     100.39   USD                   78.10   USD             22.29   USD              17,754.45   USD
  581     31-Oct-2018     100.39   USD                   78.20   USD             22.19   USD              17,676.25   USD
  582      7-Nov-2018     100.39   USD                   78.29   USD             22.10   USD              17,597.96   USD
  583     14-Nov-2018     100.39   USD                   78.39   USD             22.00   USD              17,519.57   USD
  584     21-Nov-2018     100.39   USD                   78.49   USD             21.90   USD              17,441.08   USD
  585     28-Nov-2018     100.39   USD                   78.59   USD             21.80   USD              17,362.49   USD
  586      5-Dec-2018     100.39   USD                   78.69   USD             21.70   USD              17,283.80   USD
  587     12-Dec-2018     100.39   USD                   78.79   USD             21.60   USD              17,205.01   USD
  588     19-Dec-2018     100.39   USD                   78.88   USD             21.51   USD              17,126.13   USD
  589     26-Dec-2018     100.39   USD                   78.98   USD             21.41   USD              17,047.15   USD
  590      2-Jan-2019     100.39   USD                   79.08   USD             21.31   USD              16,968.07   USD
  591      9-Jan-2019     100.39   USD                   79.18   USD             21.21   USD              16,888.89   USD
  592     16-Jan-2019     100.39   USD                   79.28   USD             21.11   USD              16,809.61   USD
  593     23-Jan-2019     100.39   USD                   79.38   USD             21.01   USD              16,730.23   USD
  594     30-Jan-2019     100.39   USD                   79.48   USD             20.91   USD              16,650.75   USD
  595      6-Feb-2019     100.39   USD                   79.58   USD             20.81   USD              16,571.17   USD
  596     13-Feb-2019     100.39   USD                   79.68   USD             20.71   USD              16,491.49   USD
  597     20-Feb-2019     100.39   USD                   79.78   USD             20.61   USD              16,411.71   USD
  598     27-Feb-2019     100.39   USD                   79.88   USD             20.51   USD              16,331.83   USD
  599      6-Mar-2019     100.39   USD                   79.98   USD             20.41   USD              16,251.85   USD
  600     13-Mar-2019     100.39   USD                   80.08   USD             20.31   USD              16,171.77   USD
  601     20-Mar-2019     100.39   USD                   80.18   USD             20.21   USD              16,091.59   USD
  602     27-Mar-2019     100.39   USD                   80.28   USD             20.11   USD              16,011.31   USD
  603      3-Apr-2019     100.39   USD                   80.38   USD             20.01   USD              15,930.93   USD
  604     10-Apr-2019     100.39   USD                   80.48   USD             19.91   USD              15,850.45   USD
  605     17-Apr-2019     100.39   USD                   80.58   USD             19.81   USD              15,769.87   USD
  606     24-Apr-2019     100.39   USD                   80.68   USD             19.71   USD              15,689.19   USD
  607     1-May-2019      100.39   USD                   80.78   USD             19.61   USD              15,608.41   USD
  608     8-May-2019      100.39   USD                   80.88   USD             19.51   USD              15,527.53   USD
  609     15-May-2019     100.39   USD                   80.98   USD             19.41   USD              15,446.55   USD
  610     22-May-2019     100.39   USD                   81.08   USD             19.31   USD              15,365.47   USD
  611     29-May-2019     100.39   USD                   81.18   USD             19.21   USD              15,284.29   USD
  612      5-Jun-2019     100.39   USD                   81.28   USD             19.11   USD              15,203.01   USD
  613     12-Jun-2019     100.39   USD                   81.39   USD             19.00   USD              15,121.62   USD
  614     19-Jun-2019     100.39   USD                   81.49   USD             18.90   USD              15,040.13   USD
  615     26-Jun-2019     100.39   USD                   81.59   USD             18.80   USD              14,958.54   USD
  616      3-Jul-2019     100.39   USD                   81.69   USD             18.70   USD              14,876.85   USD
  617      10-Jul-2019    100.39   USD                   81.79   USD             18.60   USD              14,795.06   USD
  618      17-Jul-2019    100.39   USD                   81.90   USD             18.49   USD              14,713.16   USD
  619      24-Jul-2019    100.39   USD                   82.00   USD             18.39   USD              14,631.16   USD
  620      31-Jul-2019    100.39   USD                   82.10   USD             18.29   USD              14,549.06   USD
  621      7-Aug-2019     100.39   USD                   82.20   USD             18.19   USD              14,466.86   USD
  622     14-Aug-2019     100.39   USD                   82.31   USD             18.08   USD              14,384.55   USD
  623     21-Aug-2019     100.39   USD                   82.41   USD             17.98   USD              14,302.14   USD
  624     28-Aug-2019     100.39   USD                   82.51   USD             17.88   USD              14,219.63   USD
  625      4-Sep-2019     100.39   USD                   82.62   USD             17.77   USD              14,137.01   USD
  626     11-Sep-2019     100.39   USD                   82.72   USD             17.67   USD              14,054.29   USD
  627     18-Sep-2019     100.39   USD                   82.82   USD             17.57   USD              13,971.47   USD




                                              Developed by Excely.com (c) 2007
Payment     Payment                      Interest                                                Extra
                         Payment                       Principal            Interest                       Balance
  No.         Date                        Rate                                                 Payments
  628     25-Sep-2019     100.39   USD                   82.93   USD             17.46   USD              13,888.54   USD
  629      2-Oct-2019     100.39   USD                   83.03   USD             17.36   USD              13,805.51   USD
  630      9-Oct-2019     100.39   USD                   83.13   USD             17.26   USD              13,722.38   USD
  631     16-Oct-2019     100.39   USD                   83.24   USD             17.15   USD              13,639.14   USD
  632     23-Oct-2019     100.39   USD                   83.34   USD             17.05   USD              13,555.80   USD
  633     30-Oct-2019     100.39   USD                   83.45   USD             16.94   USD              13,472.35   USD
  634      6-Nov-2019     100.39   USD                   83.55   USD             16.84   USD              13,388.80   USD
  635     13-Nov-2019     100.39   USD                   83.65   USD             16.74   USD              13,305.15   USD
  636     20-Nov-2019     100.39   USD                   83.76   USD             16.63   USD              13,221.39   USD
  637     27-Nov-2019     100.39   USD                   83.86   USD             16.53   USD              13,137.53   USD
  638      4-Dec-2019     100.39   USD                   83.97   USD             16.42   USD              13,053.56   USD
  639     11-Dec-2019     100.39   USD                   84.07   USD             16.32   USD              12,969.49   USD
  640     18-Dec-2019     100.39   USD                   84.18   USD             16.21   USD              12,885.31   USD
  641     25-Dec-2019     100.39   USD                   84.28   USD             16.11   USD              12,801.03   USD
  642      1-Jan-2020     100.39   USD                   84.39   USD             16.00   USD              12,716.64   USD
  643      8-Jan-2020     100.39   USD                   84.49   USD             15.90   USD              12,632.15   USD
  644     15-Jan-2020     100.39   USD                   84.60   USD             15.79   USD              12,547.55   USD
  645     22-Jan-2020     100.39   USD                   84.71   USD             15.68   USD              12,462.84   USD
  646     29-Jan-2020     100.39   USD                   84.81   USD             15.58   USD              12,378.03   USD
  647      5-Feb-2020     100.39   USD                   84.92   USD             15.47   USD              12,293.11   USD
  648     12-Feb-2020     100.39   USD                   85.02   USD             15.37   USD              12,208.09   USD
  649     19-Feb-2020     100.39   USD                   85.13   USD             15.26   USD              12,122.96   USD
  650     26-Feb-2020     100.39   USD                   85.24   USD             15.15   USD              12,037.72   USD
  651      4-Mar-2020     100.39   USD                   85.34   USD             15.05   USD              11,952.38   USD
  652     11-Mar-2020     100.39   USD                   85.45   USD             14.94   USD              11,866.93   USD
  653     18-Mar-2020     100.39   USD                   85.56   USD             14.83   USD              11,781.37   USD
  654     25-Mar-2020     100.39   USD                   85.66   USD             14.73   USD              11,695.71   USD
  655      1-Apr-2020     100.39   USD                   85.77   USD             14.62   USD              11,609.94   USD
  656      8-Apr-2020     100.39   USD                   85.88   USD             14.51   USD              11,524.06   USD
  657     15-Apr-2020     100.39   USD                   85.98   USD             14.41   USD              11,438.08   USD
  658     22-Apr-2020     100.39   USD                   86.09   USD             14.30   USD              11,351.99   USD
  659     29-Apr-2020     100.39   USD                   86.20   USD             14.19   USD              11,265.79   USD
  660     6-May-2020      100.39   USD                   86.31   USD             14.08   USD              11,179.48   USD
  661     13-May-2020     100.39   USD                   86.42   USD             13.97   USD              11,093.06   USD
  662     20-May-2020     100.39   USD                   86.52   USD             13.87   USD              11,006.54   USD
  663     27-May-2020     100.39   USD                   86.63   USD             13.76   USD              10,919.91   USD
  664      3-Jun-2020     100.39   USD                   86.74   USD             13.65   USD              10,833.17   USD
  665     10-Jun-2020     100.39   USD                   86.85   USD             13.54   USD              10,746.32   USD
  666     17-Jun-2020     100.39   USD                   86.96   USD             13.43   USD              10,659.36   USD
  667     24-Jun-2020     100.39   USD                   87.07   USD             13.32   USD              10,572.29   USD
  668      1-Jul-2020     100.39   USD                   87.17   USD             13.22   USD              10,485.12   USD
  669      8-Jul-2020     100.39   USD                   87.28   USD             13.11   USD              10,397.84   USD
  670      15-Jul-2020    100.39   USD                   87.39   USD             13.00   USD              10,310.45   USD
  671      22-Jul-2020    100.39   USD                   87.50   USD             12.89   USD              10,222.95   USD
  672      29-Jul-2020    100.39   USD                   87.61   USD             12.78   USD              10,135.34   USD
  673      5-Aug-2020     100.39   USD                   87.72   USD             12.67   USD              10,047.62   USD
  674     12-Aug-2020     100.39   USD                   87.83   USD             12.56   USD               9,959.79   USD
  675     19-Aug-2020     100.39   USD                   87.94   USD             12.45   USD               9,871.85   USD
  676     26-Aug-2020     100.39   USD                   88.05   USD             12.34   USD               9,783.80   USD
  677      2-Sep-2020     100.39   USD                   88.16   USD             12.23   USD               9,695.64   USD
  678      9-Sep-2020     100.39   USD                   88.27   USD             12.12   USD               9,607.37   USD
  679     16-Sep-2020     100.39   USD                   88.38   USD             12.01   USD               9,518.99   USD
  680     23-Sep-2020     100.39   USD                   88.49   USD             11.90   USD               9,430.50   USD
  681     30-Sep-2020     100.39   USD                   88.60   USD             11.79   USD               9,341.90   USD
  682      7-Oct-2020     100.39   USD                   88.71   USD             11.68   USD               9,253.19   USD
  683     14-Oct-2020     100.39   USD                   88.82   USD             11.57   USD               9,164.37   USD
  684     21-Oct-2020     100.39   USD                   88.93   USD             11.46   USD               9,075.44   USD
  685     28-Oct-2020     100.39   USD                   89.05   USD             11.34   USD               8,986.39   USD
  686      4-Nov-2020     100.39   USD                   89.16   USD             11.23   USD               8,897.23   USD
  687     11-Nov-2020     100.39   USD                   89.27   USD             11.12   USD               8,807.96   USD
  688     18-Nov-2020     100.38   USD                   89.37   USD             11.01   USD               8,718.59   USD
  689     25-Nov-2020     100.38   USD                   89.48   USD             10.90   USD               8,629.11   USD
  690      2-Dec-2020     100.38   USD                   89.59   USD             10.79   USD               8,539.52   USD
  691      9-Dec-2020     100.39   USD                   89.72   USD             10.67   USD               8,449.80   USD
  692     16-Dec-2020     100.38   USD                   89.82   USD             10.56   USD               8,359.98   USD
  693     23-Dec-2020     100.38   USD                   89.93   USD             10.45   USD               8,270.05   USD
  694     30-Dec-2020     100.38   USD                   90.04   USD             10.34   USD               8,180.01   USD
  695      6-Jan-2021     100.38   USD                   90.15   USD             10.23   USD               8,089.86   USD
  696     13-Jan-2021     100.38   USD                   90.27   USD             10.11   USD               7,999.59   USD
  697     20-Jan-2021     100.38   USD                   90.38   USD             10.00   USD               7,909.21   USD
  698     27-Jan-2021     100.38   USD                   90.49   USD              9.89   USD               7,818.72   USD
  699      3-Feb-2021     100.38   USD                   90.61   USD              9.77   USD               7,728.11   USD
  700     10-Feb-2021     100.38   USD                   90.72   USD              9.66   USD               7,637.39   USD




                                              Developed by Excely.com (c) 2007
Payment     Payment                      Interest                                               Extra
                         Payment                       Principal            Interest                     Balance
  No.         Date                        Rate                                                Payments
  701     17-Feb-2021     100.38   USD                   90.83   USD             9.55   USD              7,546.56   USD
  702     24-Feb-2021     100.38   USD                   90.95   USD             9.43   USD              7,455.61   USD
  703      3-Mar-2021     100.38   USD                   91.06   USD             9.32   USD              7,364.55   USD
  704     10-Mar-2021     100.38   USD                   91.17   USD             9.21   USD              7,273.38   USD
  705     17-Mar-2021     100.38   USD                   91.29   USD             9.09   USD              7,182.09   USD
  706     24-Mar-2021     100.38   USD                   91.40   USD             8.98   USD              7,090.69   USD
  707     31-Mar-2021     100.38   USD                   91.52   USD             8.86   USD              6,999.17   USD
  708      7-Apr-2021     100.38   USD                   91.63   USD             8.75   USD              6,907.54   USD
  709     14-Apr-2021     100.38   USD                   91.75   USD             8.63   USD              6,815.79   USD
  710     21-Apr-2021     100.38   USD                   91.86   USD             8.52   USD              6,723.93   USD
  711     28-Apr-2021     100.38   USD                   91.98   USD             8.40   USD              6,631.95   USD
  712     5-May-2021      100.38   USD                   92.09   USD             8.29   USD              6,539.86   USD
  713     12-May-2021     100.38   USD                   92.21   USD             8.17   USD              6,447.65   USD
  714     19-May-2021     100.38   USD                   92.32   USD             8.06   USD              6,355.33   USD
  715     26-May-2021     100.38   USD                   92.44   USD             7.94   USD              6,262.89   USD
  716      2-Jun-2021     100.38   USD                   92.55   USD             7.83   USD              6,170.34   USD
  717      9-Jun-2021     100.38   USD                   92.67   USD             7.71   USD              6,077.67   USD
  718     16-Jun-2021     100.38   USD                   92.78   USD             7.60   USD              5,984.89   USD
  719     23-Jun-2021     100.38   USD                   92.90   USD             7.48   USD              5,891.99   USD
  720     30-Jun-2021     100.38   USD                   93.02   USD             7.36   USD              5,798.97   USD
  721      7-Jul-2021     100.38   USD                   93.13   USD             7.25   USD              5,705.84   USD
  722      14-Jul-2021    100.38   USD                   93.25   USD             7.13   USD              5,612.59   USD
  723      21-Jul-2021    100.38   USD                   93.36   USD             7.02   USD              5,519.23   USD
  724      28-Jul-2021    100.38   USD                   93.48   USD             6.90   USD              5,425.75   USD
  725      4-Aug-2021     100.38   USD                   93.60   USD             6.78   USD              5,332.15   USD
  726     11-Aug-2021     100.38   USD                   93.71   USD             6.67   USD              5,238.44   USD
  727     18-Aug-2021     100.38   USD                   93.83   USD             6.55   USD              5,144.61   USD
  728     25-Aug-2021     100.38   USD                   93.95   USD             6.43   USD              5,050.66   USD
  729      1-Sep-2021     100.38   USD                   94.07   USD             6.31   USD              4,956.59   USD
  730      8-Sep-2021     100.38   USD                   94.18   USD             6.20   USD              4,862.41   USD
  731     15-Sep-2021     100.38   USD                   94.30   USD             6.08   USD              4,768.11   USD
  732     22-Sep-2021     100.38   USD                   94.42   USD             5.96   USD              4,673.69   USD
  733     29-Sep-2021     100.38   USD                   94.54   USD             5.84   USD              4,579.15   USD
  734      6-Oct-2021     100.38   USD                   94.66   USD             5.72   USD              4,484.49   USD
  735     13-Oct-2021     100.38   USD                   94.77   USD             5.61   USD              4,389.72   USD
  736     20-Oct-2021     100.38   USD                   94.89   USD             5.49   USD              4,294.83   USD
  737     27-Oct-2021     100.38   USD                   95.01   USD             5.37   USD              4,199.82   USD
  738      3-Nov-2021     100.38   USD                   95.13   USD             5.25   USD              4,104.69   USD
  739     10-Nov-2021     100.38   USD                   95.25   USD             5.13   USD              4,009.44   USD
  740     17-Nov-2021     100.38   USD                   95.37   USD             5.01   USD              3,914.07   USD
  741     24-Nov-2021     100.38   USD                   95.49   USD             4.89   USD              3,818.58   USD
  742      1-Dec-2021     100.38   USD                   95.61   USD             4.77   USD              3,722.97   USD
  743      8-Dec-2021     100.38   USD                   95.73   USD             4.65   USD              3,627.24   USD
  744     15-Dec-2021     100.38   USD                   95.85   USD             4.53   USD              3,531.39   USD
  745     22-Dec-2021     100.38   USD                   95.97   USD             4.41   USD              3,435.42   USD
  746     29-Dec-2021     100.38   USD                   96.09   USD             4.29   USD              3,339.33   USD
  747      5-Jan-2022     100.38   USD                   96.21   USD             4.17   USD              3,243.12   USD
  748     12-Jan-2022     100.38   USD                   96.33   USD             4.05   USD              3,146.79   USD
  749     19-Jan-2022     100.38   USD                   96.45   USD             3.93   USD              3,050.34   USD
  750     26-Jan-2022     100.38   USD                   96.57   USD             3.81   USD              2,953.77   USD
  751      2-Feb-2022     100.38   USD                   96.69   USD             3.69   USD              2,857.08   USD
  752      9-Feb-2022     100.38   USD                   96.81   USD             3.57   USD              2,760.27   USD
  753     16-Feb-2022     100.38   USD                   96.93   USD             3.45   USD              2,663.34   USD
  754     23-Feb-2022     100.38   USD                   97.05   USD             3.33   USD              2,566.29   USD
  755      2-Mar-2022     100.38   USD                   97.17   USD             3.21   USD              2,469.12   USD
  756      9-Mar-2022     100.38   USD                   97.29   USD             3.09   USD              2,371.83   USD
  757     16-Mar-2022     100.38   USD                   97.42   USD             2.96   USD              2,274.41   USD
  758     23-Mar-2022     100.38   USD                   97.54   USD             2.84   USD              2,176.87   USD
  759     30-Mar-2022     100.38   USD                   97.66   USD             2.72   USD              2,079.21   USD
  760      6-Apr-2022     100.38   USD                   97.78   USD             2.60   USD              1,981.43   USD
  761     13-Apr-2022     100.38   USD                   97.90   USD             2.48   USD              1,883.53   USD
  762     20-Apr-2022     100.38   USD                   98.03   USD             2.35   USD              1,785.50   USD
  763     27-Apr-2022     100.38   USD                   98.15   USD             2.23   USD              1,687.35   USD
  764     4-May-2022      100.38   USD                   98.27   USD             2.11   USD              1,589.08   USD
  765     11-May-2022     100.38   USD                   98.39   USD             1.99   USD              1,490.69   USD
  766     18-May-2022     100.38   USD                   98.52   USD             1.86   USD              1,392.17   USD
  767     25-May-2022     100.38   USD                   98.64   USD             1.74   USD              1,293.53   USD
  768      1-Jun-2022     100.38   USD                   98.76   USD             1.62   USD              1,194.77   USD
  769      8-Jun-2022     100.38   USD                   98.89   USD             1.49   USD              1,095.88   USD
  770     15-Jun-2022     100.38   USD                   99.01   USD             1.37   USD                996.87   USD
  771     22-Jun-2022     100.38   USD                   99.13   USD             1.25   USD                897.74   USD
  772     29-Jun-2022     100.38   USD                   99.26   USD             1.12   USD                798.48   USD
  773      6-Jul-2022     100.38   USD                   99.38   USD             1.00   USD                699.10   USD




                                              Developed by Excely.com (c) 2007
Payment    Payment                      Interest                                               Extra
                        Payment                       Principal            Interest                     Balance
  No.        Date                        Rate                                                Payments
  774     13-Jul-2022    100.38   USD                  99.51   USD              0.87   USD               599.59   USD
  775     20-Jul-2022    100.37   USD                  99.62   USD              0.75   USD               499.97   USD
  776     27-Jul-2022    100.37   USD                  99.75   USD              0.62   USD               400.22   USD
  777     3-Aug-2022     100.37   USD                  99.87   USD              0.50   USD               300.35   USD
  778     10-Aug-2022    100.37   USD                  99.99   USD              0.38   USD               200.36   USD
  779     17-Aug-2022    100.37   USD                 100.12   USD              0.25   USD               100.24   USD
  780     24-Aug-2022    100.37   USD                 100.24   USD              0.13   USD                  -     USD




                                             Developed by Excely.com (c) 2007
Excel Add-Ins by Excely.com
  1. Smart Monte Carlo
       Excel add-in allows you to study all kinds of processes using the Monte Carlo method. 13
       functions are available for generating random numbers with a certain distribution.

        Web Page: http://www.excely.com/excel-add-in/smart-monte-carlo/

  2. Smart Goal Seek
       Excel add-in that extends the capabilities of Excel when you work with the Goal Seek
       feature. It also offers the powerful Sensitivity Analysis tool.
         Web Page: http://www.excely.com/excel-add-in/smart-goal-seek/

  3. SmartDel
       Excel add-in that will allow you to clear cells containing only numbers and keep formulas
       and calculation logics at the same time. Hotkey: Alt + Del
        Web Page: http://www.excely.com/excel-add-in/smartdel/

				
DOCUMENT INFO
Shared By:
Stats:
views:77
posted:4/14/2011
language:English
pages:23