MBJ-ASB-PLAN by wanghonghx

VIEWS: 6 PAGES: 26

									                                      Loan ASB                     RM 140,000.00
                                      Dividen umum                         7.00%
        Baki ASB     BAYAR dari GAJI                 Bayar Loan        Total     Dividen    Accumulative
2011                                 Loan Rumah
        Semasa           sendiri                        ASB        PELABURAN per month        Dividen
jan
feb
mar
apr
may
jun    RM 1,000.00   RM    1,000.00   RM         -   RM      -     RM 142,000.00   0.583%   RM     828.33
 jul   RM      -     RM    1,000.00   RM         -   RM      -     RM 143,000.00   0.583%   RM     834.17
aug    RM      -     RM    1,000.00   RM         -   RM      -     RM 144,000.00   0.583%   RM     840.00
sep    RM      -     RM    1,000.00   RM         -   RM      -     RM 145,000.00   0.583%   RM     845.83
oct    RM      -     RM    1,000.00   RM         -   RM   846.00   RM 145,154.00   0.583%   RM     846.73
nov    RM      -     RM    1,000.00   RM         -   RM   846.00   RM 145,308.00   0.583%   RM     847.63
dec    RM      -     RM    1,000.00   RM         -   RM   846.00   RM 145,462.00   0.583%   RM     848.53
                                                                                            RM   5,891.22

                                      Loan ASB                    RM 60,000.00
                                      Dividen umum                       7.00%
        Tambahan BAYAR dari GAJI                     Bayaran Loan    Total     Dividen      Accumulative
2012                                  Loan Rumah
          ASB         sendiri                         ASB BARU    PELABURAN per month          Dividen
jan    RM 5,891.22 RM   1,000.00      RM       -     RM 846.00 RM 151,507.22    0.583%      RM     883.79
feb    RM      -   RM   1,000.00      RM    815.00   RM 846.00 RM 150,846.22    0.583%      RM     879.94
mar    RM      -   RM   1,000.00      RM    815.00   RM 846.00 RM 150,185.22    0.583%      RM     876.08
apr    RM      -   RM   1,000.00      RM    815.00   RM 846.00 RM 149,524.22    0.583%      RM     872.22
may    RM      -   RM   1,000.00      RM    815.00   RM 846.00 RM 148,863.22    0.583%      RM     868.37
jun    RM      -   RM   1,000.00      RM    815.00   RM 846.00 RM 148,202.22    0.583%      RM     864.51
 jul   RM      -   RM   1,700.00      RM    815.00   RM 1,246.00 RM 207,841.22  0.583%      RM 1,212.41
aug    RM      -   RM   1,700.00      RM    815.00   RM 1,246.00 RM 207,480.22  0.583%      RM 1,210.30
sep    RM      -   RM   1,700.00      RM    815.00   RM 1,246.00 RM 207,119.22  0.583%      RM 1,208.20
oct    RM      -   RM   1,700.00      RM    815.00   RM 1,246.00 RM 206,758.22  0.583%      RM 1,206.09
nov    RM      -   RM   1,700.00      RM    815.00   RM 1,246.00 RM 206,397.22  0.583%      RM 1,203.98
dec    RM      -   RM   1,700.00      RM    815.00   RM 1,246.00 RM 206,036.22  0.583%      RM 1,201.88
                                                                                            RM 12,487.77

                                      Loan ASB                     RM      -
                                      Dividen umum                       7.00%
        Tambahan BAYAR dari GAJI                     Bayaran Loan    Total     Dividen      Accumulative
2013                                  Loan Rumah
           ASB         sendiri                        ASB BARU    PELABURAN per month         Dividen
jan    RM 12,487.77 RM   1,700.00     RM    815.00   RM 1,246.00 RM 218,162.99  0.583%      RM 1,272.62
feb    RM       -   RM   1,700.00     RM    815.00   RM 1,246.00 RM 217,801.99  0.583%      RM 1,270.51
mar    RM       -   RM   1,700.00     RM    815.00   RM 1,246.00 RM 217,440.99  0.583%      RM 1,268.41
apr    RM       -   RM   1,700.00     RM    815.00   RM 1,246.00 RM 217,079.99  0.583%      RM 1,266.30
may    RM       -   RM   1,700.00     RM    815.00   RM 1,246.00 RM 216,718.99  0.583%      RM 1,264.19
jun    RM       -   RM   1,700.00     RM    815.00   RM 1,246.00 RM 216,357.99  0.583%      RM 1,262.09
 jul   RM       -   RM   1,700.00     RM    815.00   RM 1,246.00 RM 215,996.99  0.583%      RM 1,259.98
aug    RM       -   RM   1,700.00     RM    815.00   RM 1,246.00 RM 215,635.99  0.583%      RM 1,257.88
sep    RM       -   RM   1,700.00     RM    815.00   RM 1,246.00 RM 215,274.99  0.583%      RM 1,255.77
oct    RM       -   RM   1,700.00     RM    815.00   RM 1,246.00 RM 214,913.99  0.583%      RM 1,253.66
nov    RM       -   RM   1,700.00     RM    815.00   RM 1,246.00 RM 214,552.99  0.583%      RM 1,251.56
dec    RM       -   RM   1,700.00     RM    815.00   RM 1,246.00 RM 214,191.99  0.583%      RM 1,249.45
                                                                                            RM 15,132.42

                                      Loan ASB                     RM        -
                                    Dividen umum                          7.00%
        Tambahan BAYAR dari GAJI                   Bayaran Loan       Total     Dividen   Accumulative
2014                                Loan Rumah
           ASB         sendiri                      ASB BARU      PELABURAN per month       Dividen
jan    RM 15,132.42 RM   1,700.00   RM    815.00   RM 1,246.00    RM 228,963.42  0.583%   RM 1,335.62
feb    RM       -   RM   1,700.00   RM    815.00   RM 1,246.00    RM 228,602.42  0.583%   RM 1,333.51
mar    RM       -   RM   1,700.00   RM    815.00   RM 1,246.00    RM 228,241.42  0.583%   RM 1,331.41
apr    RM       -   RM   1,700.00   RM    815.00   RM 1,246.00    RM 227,880.42  0.583%   RM 1,329.30
may    RM       -   RM   1,700.00   RM    815.00   RM 1,246.00    RM 227,519.42  0.583%   RM 1,327.20
jun    RM       -   RM   1,700.00   RM    815.00   RM 1,246.00    RM 227,158.42  0.583%   RM 1,325.09
 jul   RM       -   RM   1,700.00   RM    815.00   RM 1,246.00    RM 226,797.42  0.583%   RM 1,322.98
aug    RM       -   RM   1,700.00   RM    815.00   RM 1,246.00    RM 226,436.42  0.583%   RM 1,320.88
sep    RM       -   RM   1,700.00   RM    815.00   RM 1,246.00    RM 226,075.42  0.583%   RM 1,318.77
oct    RM       -   RM   1,700.00   RM    815.00   RM 1,246.00    RM 225,714.42  0.583%   RM 1,316.67
nov    RM       -   RM   1,700.00   RM    815.00   RM 1,246.00    RM 225,353.42  0.583%   RM 1,314.56
dec    RM       -   RM   1,700.00   RM    815.00   RM 1,246.00    RM 224,992.42  0.583%   RM 1,312.46
                                                                                          RM 15,888.45

                                    Loan ASB                      RM       -
                                       Loan ASB                     RM 100,000.00
                                       Dividen umum                         7.00%
        Baki ASB     Simpanan dari                    Bayar Loan        Total     Dividen    Accumulative
2011                                   Loan Rumah
        Semasa        GAJI sendiri                       ASB        PELABURAN per month        Dividen
jan
feb
mar
apr
may
jun    RM 2,700.00   RM    1,000.00    RM         -   RM   480.00   RM 103,220.00   0.583%   RM     602.12
 jul   RM      -     RM    1,000.00    RM         -   RM   480.00   RM 103,740.00   0.583%   RM     605.15
aug    RM      -     RM    1,000.00    RM         -   RM   480.00   RM 104,260.00   0.583%   RM     608.18
sep    RM      -     RM    1,000.00    RM         -   RM   480.00   RM 104,780.00   0.583%   RM     611.22
oct    RM      -     RM    1,000.00    RM         -   RM   480.00   RM 105,300.00   0.583%   RM     614.25
nov    RM      -     RM    1,000.00    RM         -   RM   480.00   RM 105,820.00   0.583%   RM     617.28
dec    RM      -     RM    1,000.00    RM         -   RM   480.00   RM 106,340.00   0.583%   RM     620.32
                                                                                             RM   4,278.52

                                       Loan ASB                     RM      -
                                       Dividen umum                       7.00%
        Tambahan      Simpanan dari                   Bayaran Loan    Total     Dividen      Accumulative
2012                                   Loan Rumah
          ASB          GAJI sendiri                    ASB BARU    PELABURAN per month          Dividen
jan    RM 4,278.52   RM     1,000.00   RM       -     RM 480.00 RM 111,138.52    0.583%      RM     648.31
feb    RM      -     RM     1,000.00   RM       -     RM 480.00 RM 111,658.52    0.583%      RM     651.34
mar    RM      -     RM     1,000.00   RM    815.00   RM 480.00 RM 111,363.52    0.583%      RM     649.62
apr    RM      -     RM     1,000.00   RM    815.00   RM 480.00 RM 111,068.52    0.583%      RM     647.90
may    RM      -     RM     1,000.00   RM    815.00   RM 480.00 RM 110,773.52    0.583%      RM     646.18
jun    RM      -     RM     1,000.00   RM    815.00   RM 480.00 RM 110,478.52    0.583%      RM     644.46
 jul   RM      -     RM     1,700.00   RM    815.00   RM 480.00 RM 110,883.52    0.583%      RM     646.82
aug    RM      -     RM     1,700.00   RM    815.00   RM 480.00 RM 111,288.52    0.583%      RM     649.18
sep    RM      -     RM     1,700.00   RM    815.00   RM 480.00 RM 111,693.52    0.583%      RM     651.55
oct    RM      -     RM     1,700.00   RM    815.00   RM 480.00 RM 112,098.52    0.583%      RM     653.91
nov    RM      -     RM     1,700.00   RM    815.00   RM 480.00 RM 112,503.52    0.583%      RM     656.27
dec    RM      -     RM     1,700.00   RM    815.00   RM 480.00 RM 112,908.52    0.583%      RM     658.63
                                                                                             RM 7,804.17

                                       Loan ASB                     RM      -
                                       Dividen umum                       7.00%
        Tambahan      Simpanan dari                   Bayaran Loan    Total     Dividen      Accumulative
2013                                   Loan Rumah
          ASB          GAJI sendiri                    ASB BARU    PELABURAN per month          Dividen
jan    RM 7,804.17   RM     1,700.00   RM    900.00   RM 480.00 RM 121,032.68    0.583%      RM     706.02
feb    RM      -     RM     1,700.00   RM    900.00   RM 480.00 RM 121,352.68    0.583%      RM     707.89
mar    RM      -     RM     1,700.00   RM    900.00   RM 480.00 RM 121,672.68    0.583%      RM     709.76
apr    RM      -     RM     1,700.00   RM    900.00   RM 480.00 RM 121,992.68    0.583%      RM     711.62
may    RM      -     RM     1,700.00   RM    900.00   RM 480.00 RM 122,312.68    0.583%      RM     713.49
jun    RM      -     RM     1,700.00   RM    900.00   RM 480.00 RM 122,632.68    0.583%      RM     715.36
 jul   RM      -     RM     1,700.00   RM    900.00   RM 480.00 RM 122,952.68    0.583%      RM     717.22
aug    RM      -     RM     1,700.00   RM    900.00   RM 480.00 RM 123,272.68    0.583%      RM     719.09
sep    RM      -     RM     1,700.00   RM    900.00   RM 480.00 RM 123,592.68    0.583%      RM     720.96
oct    RM      -     RM     1,700.00   RM    900.00   RM 480.00 RM 123,912.68    0.583%      RM     722.82
nov    RM      -     RM     1,700.00   RM    900.00   RM 480.00 RM 124,232.68    0.583%      RM     724.69
dec    RM      -     RM     1,700.00   RM    900.00   RM 480.00 RM 124,552.68    0.583%      RM     726.56
                                                                                             RM 8,595.49

                                       Loan ASB                     RM        -
                                       Dividen umum                          7.00%
        Tambahan      Simpanan dari                   Bayaran Loan       Total     Dividen   Accumulative
2014                                   Loan Rumah
          ASB          GAJI sendiri                    ASB BARU      PELABURAN per month        Dividen
jan    RM 8,595.49   RM     1,700.00   RM    900.00   RM 480.00      RM 133,468.17  0.583%   RM     778.56
feb    RM      -     RM     1,700.00   RM    900.00   RM 480.00      RM 133,788.17  0.583%   RM     780.43
mar    RM      -     RM     1,700.00   RM    900.00   RM 480.00      RM 134,108.17  0.583%   RM     782.30
apr    RM      -     RM     1,700.00   RM    900.00   RM 480.00      RM 134,428.17  0.583%   RM     784.16
may    RM      -     RM     1,700.00   RM    900.00   RM 480.00      RM 134,748.17  0.583%   RM     786.03
jun    RM      -     RM     1,700.00   RM    900.00   RM 480.00      RM 135,068.17  0.583%   RM     787.90
 jul   RM      -     RM     1,700.00   RM    900.00   RM 480.00      RM 135,388.17  0.583%   RM     789.76
aug    RM      -     RM     1,700.00   RM    900.00   RM 480.00      RM 135,708.17  0.583%   RM     791.63
sep    RM      -     RM     1,700.00   RM    900.00   RM 480.00      RM 136,028.17  0.583%   RM     793.50
oct    RM      -     RM     1,700.00   RM    900.00   RM 480.00      RM 136,348.17  0.583%   RM     795.36
nov    RM      -     RM     1,700.00   RM    900.00   RM 480.00      RM 136,668.17  0.583%   RM     797.23
dec    RM      -     RM     1,700.00   RM    900.00   RM 480.00      RM 136,988.17  0.583%   RM     799.10
                                                                                             RM 9,465.97

                                       Loan ASB                      RM       -
                                        Loan ASB                     RM 150,000.00
                                        Dividen umum                         7.00%
        Baki ASB      Simpanan dari                    Bayar Loan        Total     Dividen    Accumulative
2011                                    Loan Rumah
        Semasa         GAJI sendiri                       ASB        PELABURAN per month        Dividen
jan
feb
mar
apr
may
jun    RM 2,700.00    RM    1,000.00    RM         -   RM   700.00   RM 153,000.00   0.583%   RM     892.50
 jul   RM      -      RM    1,000.00    RM         -   RM   700.00   RM 153,300.00   0.583%   RM     894.25
aug    RM      -      RM    1,000.00    RM         -   RM   700.00   RM 153,600.00   0.583%   RM     896.00
sep    RM      -      RM    1,000.00    RM         -   RM   700.00   RM 153,900.00   0.583%   RM     897.75
oct    RM      -      RM    1,000.00    RM         -   RM   700.00   RM 154,200.00   0.583%   RM     899.50
nov    RM      -      RM    1,000.00    RM         -   RM   700.00   RM 154,500.00   0.583%   RM     901.25
dec    RM      -      RM    1,000.00    RM         -   RM   700.00   RM 154,800.00   0.583%   RM     903.00
                                                                                              RM   6,284.25

                                        Loan ASB                     RM      -
                                        Dividen umum                       7.00%
        Tambahan       Simpanan dari                   Bayaran Loan    Total     Dividen      Accumulative
2012                                    Loan Rumah
          ASB           GAJI sendiri                    ASB BARU    PELABURAN per month          Dividen
jan    RM 6,284.25    RM     1,000.00   RM       -     RM 700.00 RM 161,384.25    0.583%      RM     941.41
feb    RM      -      RM     1,000.00   RM       -     RM 700.00 RM 161,684.25    0.583%      RM     943.16
mar    RM      -      RM     1,000.00   RM    815.00   RM 700.00 RM 161,169.25    0.583%      RM     940.15
apr    RM      -      RM     1,000.00   RM    815.00   RM 700.00 RM 160,654.25    0.583%      RM     937.15
may    RM      -      RM     1,000.00   RM    815.00   RM 700.00 RM 160,139.25    0.583%      RM     934.15
jun    RM      -      RM     1,000.00   RM    815.00   RM 700.00 RM 159,624.25    0.583%      RM     931.14
 jul   RM      -      RM     1,700.00   RM    815.00   RM 700.00 RM 159,809.25    0.583%      RM     932.22
aug    RM      -      RM     1,700.00   RM    815.00   RM 700.00 RM 159,994.25    0.583%      RM     933.30
sep    RM      -      RM     1,700.00   RM    815.00   RM 700.00 RM 160,179.25    0.583%      RM     934.38
oct    RM      -      RM     1,700.00   RM    815.00   RM 700.00 RM 160,364.25    0.583%      RM     935.46
nov    RM      -      RM     1,700.00   RM    815.00   RM 700.00 RM 160,549.25    0.583%      RM     936.54
dec    RM      -      RM     1,700.00   RM    815.00   RM 700.00 RM 160,734.25    0.583%      RM     937.62
                                                                                              RM 11,236.67

                                        Loan ASB                     RM      -
                                        Dividen umum                       7.00%
        Tambahan       Simpanan dari                   Bayaran Loan    Total     Dividen      Accumulative
2013                                    Loan Rumah
           ASB          GAJI sendiri                    ASB BARU    PELABURAN per month         Dividen
jan    RM 11,236.67   RM     1,700.00   RM    900.00   RM 700.00 RM 172,070.92    0.583%      RM 1,003.75
feb    RM       -     RM     1,700.00   RM    900.00   RM 700.00 RM 172,170.92    0.583%      RM 1,004.33
mar    RM       -     RM     1,700.00   RM    900.00   RM 700.00 RM 172,270.92    0.583%      RM 1,004.91
apr    RM       -     RM     1,700.00   RM    900.00   RM 700.00 RM 172,370.92    0.583%      RM 1,005.50
may    RM       -     RM     1,700.00   RM    900.00   RM 700.00 RM 172,470.92    0.583%      RM 1,006.08
jun    RM       -     RM     1,700.00   RM    900.00   RM 700.00 RM 172,570.92    0.583%      RM 1,006.66
 jul   RM       -     RM     1,700.00   RM    900.00   RM 700.00 RM 172,670.92    0.583%      RM 1,007.25
aug    RM       -     RM     1,700.00   RM    900.00   RM 700.00 RM 172,770.92    0.583%      RM 1,007.83
sep    RM       -     RM     1,700.00   RM    900.00   RM 700.00 RM 172,870.92    0.583%      RM 1,008.41
oct    RM       -     RM     1,700.00   RM    900.00   RM 700.00 RM 172,970.92    0.583%      RM 1,009.00
nov    RM       -     RM     1,700.00   RM    900.00   RM 700.00 RM 173,070.92    0.583%      RM 1,009.58
dec    RM       -     RM     1,700.00   RM    900.00   RM 700.00 RM 173,170.92    0.583%      RM 1,010.16
                                                                                              RM 12,083.46

                                        Loan ASB                     RM        -
                                        Dividen umum                          7.00%
        Tambahan       Simpanan dari                   Bayaran Loan       Total     Dividen   Accumulative
2014                                    Loan Rumah
           ASB          GAJI sendiri                    ASB BARU      PELABURAN per month       Dividen
jan    RM 12,083.46   RM     1,700.00   RM    900.00   RM 700.00      RM 185,354.38  0.583%   RM 1,081.23
feb    RM       -     RM     1,700.00   RM    900.00   RM 700.00      RM 185,454.38  0.583%   RM 1,081.82
mar    RM       -     RM     1,700.00   RM    900.00   RM 700.00      RM 185,554.38  0.583%   RM 1,082.40
apr    RM       -     RM     1,700.00   RM    900.00   RM 700.00      RM 185,654.38  0.583%   RM 1,082.98
may    RM       -     RM     1,700.00   RM    900.00   RM 700.00      RM 185,754.38  0.583%   RM 1,083.57
jun    RM       -     RM     1,700.00   RM    900.00   RM 700.00      RM 185,854.38  0.583%   RM 1,084.15
 jul   RM       -     RM     1,700.00   RM    900.00   RM 700.00      RM 185,954.38  0.583%   RM 1,084.73
aug    RM       -     RM     1,700.00   RM    900.00   RM 700.00      RM 186,054.38  0.583%   RM 1,085.32
sep    RM       -     RM     1,700.00   RM    900.00   RM 700.00      RM 186,154.38  0.583%   RM 1,085.90
oct    RM       -     RM     1,700.00   RM    900.00   RM 700.00      RM 186,254.38  0.583%   RM 1,086.48
nov    RM       -     RM     1,700.00   RM    900.00   RM 700.00      RM 186,354.38  0.583%   RM 1,087.07
dec    RM       -     RM     1,700.00   RM    900.00   RM 700.00      RM 186,454.38  0.583%   RM 1,087.65
                                                                                              RM 13,013.31

                                        Loan ASB                      RM       -
ASB Calculator - based on irwan's (http://www.irwan.biz/asb-calculator-v2/)                                                                                                                                                                                            Loan Amount           $200,000.00
by: M. Ridzuan                                                                                                                                                                                                                                                         Monthly Payment         $1,200.00
        Start Date           Jun-11 <--Enter date in MMMYYYY format                                                                                                                                                                                                    Loan Period                     25
        Amount          $140,000.00 <--Enter your initial investment                                                                                                                                                                                                   Total Interest        $160,000.00

                 Adjustment          Dividend     Bonus         Beginning                                                                                         Month                                                                                                                    Ending
 Year                                                                                                                                                                                                                                                       Dividend         Bonus
           monthly        yearly       Rate        Rate          Amount            Jan           Feb           Mar           Apr           May           Jun              Jul           Aug           Sep           Oct           Nov           Dec                                        Amount
 2011                                 7.00%       0.50%         $140,000.00                                                                         $140,000.00      $140,000.00   $140,000.00   $140,000.00   $140,000.00   $140,000.00   $140,000.00    $5,716.67          $40.83      $145,757.50
 2012      $200.00      -$5,750.00    7.00%       0.50%         $140,007.50   $140,207.50   $140,407.50   $140,607.50   $140,807.50   $141,007.50   $141,207.50      $141,407.50   $141,607.50   $141,807.50   $142,007.50   $142,207.50   $142,407.50    $9,891.53        $111.49       $152,410.51
 2013      $200.00     -$10,140.00    7.00%       0.50%         $142,270.51   $142,470.51   $142,670.51   $142,870.51   $143,070.51   $143,270.51   $143,470.51      $143,670.51   $143,870.51   $144,070.51   $144,270.51   $144,470.51   $144,670.51   $10,049.94        $183.27       $154,903.72
 2014      $700.00     -$10,140.00    7.00%       0.50%         $144,763.72   $145,463.72   $146,163.72   $146,863.72   $147,563.72   $148,263.72   $148,963.72      $149,663.72   $150,363.72   $151,063.72   $151,763.72   $152,463.72   $153,163.72   $10,451.96        $257.93       $163,873.61
 2015      $700.00     -$10,140.00    7.00%       0.50%         $153,733.61   $154,433.61   $155,133.61   $155,833.61   $156,533.61   $157,233.61   $157,933.61      $158,633.61   $159,333.61   $160,033.61   $160,733.61   $161,433.61   $162,133.61   $11,079.85        $337.07       $173,550.53
 2016      $700.00     -$10,140.00    7.00%       0.50%         $163,410.53   $164,110.53   $164,810.53   $165,510.53   $166,210.53   $166,910.53   $167,610.53      $168,310.53   $169,010.53   $169,710.53   $170,410.53   $171,110.53   $171,810.53   $11,757.24        $421.05       $183,988.82
 2017      $700.00     -$10,140.00    7.00%       0.50%         $173,848.82   $174,548.82   $175,248.82   $175,948.82   $176,648.82   $177,348.82   $178,048.82      $178,748.82   $179,448.82   $180,148.82   $180,848.82   $181,548.82   $182,248.82   $12,487.92        $510.25       $195,246.99
 2018      $700.00     -$10,140.00    7.00%       0.50%         $185,106.99   $185,806.99   $186,506.99   $187,206.99   $187,906.99   $188,606.99   $189,306.99      $190,006.99   $190,706.99   $191,406.99   $192,106.99   $192,806.99   $193,506.99   $13,275.99        $605.08       $207,388.06
 2019      $700.00     -$10,140.00    7.00%       0.50%         $197,248.06   $197,948.06   $198,648.06   $199,348.06   $200,048.06   $200,748.06   $201,448.06      $202,148.06   $202,848.06   $203,548.06   $204,248.06   $204,948.06   $205,648.06   $14,125.86        $705.98       $220,479.90
 2020      $700.00     -$10,140.00    7.00%       0.50%         $210,339.90   $211,039.90   $211,739.90   $212,439.90   $213,139.90   $213,839.90   $214,539.90      $215,239.90   $215,939.90   $216,639.90   $217,339.90   $218,039.90   $218,739.90   $15,042.29        $813.42       $234,595.62
 2021      $700.00     -$10,140.00    7.00%       0.50%         $224,455.62   $225,155.62   $225,855.62   $226,555.62   $227,255.62   $227,955.62   $228,655.62      $229,355.62   $230,055.62   $230,755.62   $231,455.62   $232,155.62   $232,855.62   $16,030.39        $887.09       $249,773.10
 2022      $700.00     -$10,140.00    7.00%       0.50%         $239,633.10   $240,333.10   $241,033.10   $241,733.10   $242,433.10   $243,133.10   $243,833.10      $244,533.10   $245,233.10   $245,933.10   $246,633.10   $247,333.10   $248,033.10   $17,092.82        $938.53       $266,064.45
 2023      $700.00     -$10,140.00    7.00%       0.50%         $255,924.45   $256,624.45   $257,324.45   $258,024.45   $258,724.45   $259,424.45   $260,124.45      $260,824.45   $261,524.45   $262,224.45   $262,924.45   $263,624.45   $264,324.45   $18,233.21        $996.98       $283,554.65
 2024      $700.00     -$10,140.00    7.00%       0.50%         $273,414.65   $274,114.65   $274,814.65   $275,514.65   $276,214.65   $276,914.65   $277,614.65      $278,314.65   $279,014.65   $279,714.65   $280,414.65   $281,114.65   $281,814.65   $19,457.53      $1,061.31       $302,333.48
 2025      $700.00     -$10,140.00    7.00%       0.50%         $292,193.48   $292,893.48   $293,593.48   $294,293.48   $294,993.48   $295,693.48   $296,393.48      $297,093.48   $297,793.48   $298,493.48   $299,193.48   $299,893.48   $300,593.48   $20,772.04      $1,130.54       $322,496.06
 2026      $700.00     -$10,140.00    7.00%       0.50%         $312,356.06   $313,056.06   $313,756.06   $314,456.06   $315,156.06   $315,856.06   $316,556.06      $317,256.06   $317,956.06   $318,656.06   $319,356.06   $320,056.06   $320,756.06   $22,183.42      $1,205.01       $344,144.49
 2027      $700.00     -$10,140.00    7.00%       0.50%         $334,004.49   $334,704.49   $335,404.49   $336,104.49   $336,804.49   $337,504.49   $338,204.49      $338,904.49   $339,604.49   $340,304.49   $341,004.49   $341,704.49   $342,404.49   $23,698.81      $1,285.09       $367,388.40
 2028      $700.00     -$10,140.00    7.00%       0.50%         $357,248.40   $357,948.40   $358,648.40   $359,348.40   $360,048.40   $360,748.40   $361,448.40      $362,148.40   $362,848.40   $363,548.40   $364,248.40   $364,948.40   $365,648.40   $25,325.89      $1,371.16       $392,345.44
 2029      $700.00     -$10,140.00    7.00%       0.50%         $382,205.44   $382,905.44   $383,605.44   $384,305.44   $385,005.44   $385,705.44   $386,405.44      $387,105.44   $387,805.44   $388,505.44   $389,205.44   $389,905.44   $390,605.44   $27,072.88      $1,463.64       $419,141.96
 2030      $700.00     -$10,140.00    7.00%       0.50%         $409,001.96   $409,701.96   $410,401.96   $411,101.96   $411,801.96   $412,501.96   $413,201.96      $413,901.96   $414,601.96   $415,301.96   $416,001.96   $416,701.96   $417,401.96   $28,948.64      $1,562.97       $447,913.57
MODAL Duit dlm ASB                                                     RM 10,000.00
Loan ASB                                                               ###########
Bayar Bulan Loan ASB (refer jadual Loan Maybank kat website)           RM    900.00
Guna modal Bulanan                                                     RM    830.00
Duit Gaji                                                              RM     70.00

Dividen umum                 7.00%
                            Bayar
  2012       MODAL                    Baki modal          Loan
                            guna
  jan     RM 10,000.00     #######   RM   9,170.00   RM   150,000.00   ###########    0.583%
  feb     RM 9,170.00      #######   RM   8,340.00   RM   150,000.00   ###########    0.583%
  mar     RM 8,340.00      #######   RM   7,510.00   RM   150,000.00   ###########    0.583%
  apr     RM 7,510.00      #######   RM   6,680.00   RM   150,000.00   ###########    0.583%
  may     RM 6,680.00      #######   RM   5,850.00   RM   150,000.00   ###########    0.583%
  jun     RM 5,850.00      #######   RM   5,020.00   RM   150,000.00   ###########    0.583%
   jul    RM 5,020.00      #######   RM   4,190.00   RM   150,000.00   ###########    0.583%
  aug     RM 4,190.00      #######   RM   3,360.00   RM   150,000.00   ###########    0.583%
  sep     RM 3,360.00      #######   RM   2,530.00   RM   150,000.00   ###########    0.583%
  oct     RM 2,530.00      #######   RM   1,700.00   RM   150,000.00   ###########    0.583%
  nov     RM 1,700.00      #######   RM     870.00   RM   150,000.00   ###########    0.583%
  dec     RM 870.00        #######   RM      40.00   RM   150,000.00   ###########    0.583%


Dividen umum                 7.00%
                            Bayar
  2013       MODAL                    Baki modal          Loan
                            guna
  jan     RM 10,822.35     #######   RM 10,032.35    RM   150,000.00   ###########    0.625%
  feb     RM 10,032.35     #######   RM 9,202.35     RM   150,000.00   ###########    0.625%
  mar     RM 9,202.35      #######   RM 8,372.35     RM   150,000.00   ###########    0.625%
  apr     RM 8,372.35      #######   RM 7,542.35     RM   150,000.00   ###########    0.625%
  may     RM 7,542.35      #######   RM 6,712.35     RM   150,000.00   ###########    0.625%
  jun     RM 6,712.35      #######   RM 5,882.35     RM   150,000.00   ###########    0.625%
   jul    RM 5,882.35      #######   RM 5,052.35     RM   150,000.00   ###########    0.625%
  aug     RM 5,052.35      #######   RM 4,222.35     RM   150,000.00   ###########    0.625%
  sep     RM 4,222.35      #######   RM 3,392.35     RM   150,000.00   ###########    0.625%
  oct     RM 3,392.35      #######   RM 2,562.35     RM   150,000.00   ###########    0.625%
  nov     RM 2,562.35      #######   RM 1,732.35     RM   150,000.00   ###########    0.625%
  dec     RM 1,732.35      #######   RM    902.35    RM   150,000.00   ###########    0.625%




Jumlah pada 2014                     RM 162,562.40
Amortization bulan ke 25             RM 143,331.00
                                     RM 19,231.40

GRTA/MRTA                            RM 6,000.00
UNTUNG                               RM 13,231.40
 Accumulative
   Dividen
RM      928.49
RM      923.65
RM      918.81
RM      913.97
RM      909.13
RM      904.28
RM      899.44
RM      894.60
RM      889.76
RM      884.92
RM      880.08
RM      875.23
RM 10,822.35


 Accumulative
   Dividen
RM 1,000.20
RM      995.01
RM      989.83
RM      984.64
RM      979.45
RM      974.26
RM      969.08
RM      963.89
RM      958.70
RM      953.51
RM      948.33
RM      943.14
RM 11,660.05
Loan Amortization Schedule

                                                 Enter values                                                                                                  Loan summary
                              Loan amount $       150,000.00                                                                       Scheduled payment $                872.52
                       Annual interest rate          4.95 %                                                             Scheduled number of payments                     300
                      Loan period in years                25                                                               Actual number of payments                     300
               Number of payments per year                12                                                                     Total early payments $                  -
                          Start date of loan       5/1/2011                                                                              Total interest $         111,756.28
                  Optional extra payments

        Lender name:


Pmt.                                             Scheduled
       Payment Date    Beginning Balance                        Extra Payment Total Payment       Principal         Interest         Ending Balance      Cumulative Interest
No.                                               Payment

1           6/1/2011   $        150,000.00   $        872.52    $        -    $      872.52   $        253.77   $       618.75   $          149,746.23   $             618.75
2           7/1/2011   $        149,746.23   $        872.52    $        -    $      872.52   $        254.82   $       617.70   $          149,491.41   $           1,236.45
3           8/1/2011   $        149,491.41   $        872.52    $        -    $      872.52   $        255.87   $       616.65   $          149,235.54   $           1,853.11
4           9/1/2011   $        149,235.54   $        872.52    $        -    $      872.52   $        256.92   $       615.60   $          148,978.62   $           2,468.70
5          10/1/2011   $        148,978.62   $        872.52    $        -    $      872.52   $        257.98   $       614.54   $          148,720.63   $           3,083.24
6          11/1/2011   $        148,720.63   $        872.52    $        -    $      872.52   $        259.05   $       613.47   $          148,461.59   $           3,696.71
7          12/1/2011   $        148,461.59   $        872.52    $        -    $      872.52   $        260.12   $       612.40   $          148,201.47   $           4,309.12
8           1/1/2012   $        148,201.47   $        872.52    $        -    $      872.52   $        261.19   $       611.33   $          147,940.28   $           4,920.45
9           2/1/2012   $        147,940.28   $        872.52    $        -    $      872.52   $        262.27   $       610.25   $          147,678.01   $           5,530.70
10          3/1/2012   $        147,678.01   $        872.52    $        -    $      872.52   $        263.35   $       609.17   $          147,414.66   $           6,139.87
11          4/1/2012   $        147,414.66   $        872.52    $        -    $      872.52   $        264.44   $       608.09   $          147,150.23   $           6,747.96
12          5/1/2012   $        147,150.23   $        872.52    $        -    $      872.52   $        265.53   $       606.99   $          146,884.70   $           7,354.95
13          6/1/2012   $        146,884.70   $        872.52    $        -    $      872.52   $        266.62   $       605.90   $          146,618.08   $           7,960.85
14          7/1/2012   $        146,618.08   $        872.52    $        -    $      872.52   $        267.72   $       604.80   $          146,350.36   $           8,565.65
15          8/1/2012   $        146,350.36   $        872.52    $        -    $      872.52   $        268.83   $       603.70   $          146,081.53   $           9,169.35
16          9/1/2012   $        146,081.53   $        872.52    $        -    $      872.52   $        269.93   $       602.59   $          145,811.60   $           9,771.93
17         10/1/2012   $        145,811.60   $        872.52    $        -    $      872.52   $        271.05   $       601.47   $          145,540.55   $          10,373.41
18         11/1/2012   $        145,540.55   $        872.52    $        -    $      872.52   $        272.17   $       600.35   $          145,268.38   $          10,973.76
19         12/1/2012   $        145,268.38   $        872.52    $        -    $      872.52   $        273.29   $       599.23   $          144,995.09   $          11,572.99
20          1/1/2013   $        144,995.09   $        872.52    $        -    $      872.52   $        274.42   $       598.10   $          144,720.68   $          12,171.10
21          2/1/2013   $        144,720.68   $        872.52    $        -    $      872.52   $        275.55   $       596.97   $          144,445.13   $          12,768.07
22          3/1/2013   $        144,445.13   $        872.52    $        -    $      872.52   $        276.68   $       595.84   $          144,168.45   $          13,363.91
23          4/1/2013   $        144,168.45   $        872.52    $        -    $      872.52   $        277.83   $       594.69   $          143,890.62   $          13,958.60
24          5/1/2013   $        143,890.62   $        872.52    $        -    $      872.52   $        278.97   $       593.55   $          143,611.65   $          14,552.15
25          6/1/2013   $        143,611.65   $        872.52    $        -    $      872.52   $        280.12   $       592.40   $          143,331.52   $          15,144.55
26          7/1/2013   $        143,331.52   $        872.52    $        -    $      872.52   $        281.28   $       591.24   $          143,050.25   $          15,735.79
27          8/1/2013   $        143,050.25   $        872.52    $        -    $      872.52   $        282.44   $       590.08   $          142,767.81   $          16,325.87
28          9/1/2013   $        142,767.81   $        872.52    $        -    $      872.52   $        283.60   $       588.92   $          142,484.20   $          16,914.79
29         10/1/2013   $        142,484.20   $        872.52    $        -    $      872.52   $        284.77   $       587.75   $          142,199.43   $          17,502.54
30         11/1/2013   $        142,199.43   $        872.52    $        -    $      872.52   $        285.95   $       586.57   $          141,913.48   $          18,089.11
31         12/1/2013   $        141,913.48   $        872.52    $        -    $      872.52   $        287.13   $       585.39   $          141,626.35   $          18,674.50
32          1/1/2014   $        141,626.35   $        872.52    $        -    $      872.52   $        288.31   $       584.21   $          141,338.04   $          19,258.71
33          2/1/2014   $        141,338.04   $        872.52    $        -    $      872.52   $        289.50   $       583.02   $          141,048.54   $          19,841.73
Pmt.                                             Scheduled
       Payment Date    Beginning Balance                       Extra Payment Total Payment       Principal         Interest         Ending Balance      Cumulative Interest
No.                                               Payment

34          3/1/2014   $        141,048.54   $        872.52   $        -    $      872.52   $        290.70   $       581.83   $          140,757.84   $          20,423.56
35          4/1/2014   $        140,757.84   $        872.52   $        -    $      872.52   $        291.89   $       580.63   $          140,465.95   $          21,004.18
36          5/1/2014   $        140,465.95   $        872.52   $        -    $      872.52   $        293.10   $       579.42   $          140,172.85   $          21,583.60
37          6/1/2014   $        140,172.85   $        872.52   $        -    $      872.52   $        294.31   $       578.21   $          139,878.54   $          22,161.82
38          7/1/2014   $        139,878.54   $        872.52   $        -    $      872.52   $        295.52   $       577.00   $          139,583.02   $          22,738.82
39          8/1/2014   $        139,583.02   $        872.52   $        -    $      872.52   $        296.74   $       575.78   $          139,286.28   $          23,314.60
40          9/1/2014   $        139,286.28   $        872.52   $        -    $      872.52   $        297.97   $       574.56   $          138,988.32   $          23,889.15
41         10/1/2014   $        138,988.32   $        872.52   $        -    $      872.52   $        299.19   $       573.33   $          138,689.12   $          24,462.48
42         11/1/2014   $        138,689.12   $        872.52   $        -    $      872.52   $        300.43   $       572.09   $          138,388.69   $          25,034.57
43         12/1/2014   $        138,388.69   $        872.52   $        -    $      872.52   $        301.67   $       570.85   $          138,087.03   $          25,605.42
44          1/1/2015   $        138,087.03   $        872.52   $        -    $      872.52   $        302.91   $       569.61   $          137,784.11   $          26,175.03
45          2/1/2015   $        137,784.11   $        872.52   $        -    $      872.52   $        304.16   $       568.36   $          137,479.95   $          26,743.39
46          3/1/2015   $        137,479.95   $        872.52   $        -    $      872.52   $        305.42   $       567.10   $          137,174.54   $          27,310.50
47          4/1/2015   $        137,174.54   $        872.52   $        -    $      872.52   $        306.68   $       565.84   $          136,867.86   $          27,876.34
48          5/1/2015   $        136,867.86   $        872.52   $        -    $      872.52   $        307.94   $       564.58   $          136,559.92   $          28,440.92
49          6/1/2015   $        136,559.92   $        872.52   $        -    $      872.52   $        309.21   $       563.31   $          136,250.71   $          29,004.23
50          7/1/2015   $        136,250.71   $        872.52   $        -    $      872.52   $        310.49   $       562.03   $          135,940.22   $          29,566.27
51          8/1/2015   $        135,940.22   $        872.52   $        -    $      872.52   $        311.77   $       560.75   $          135,628.45   $          30,127.02
52          9/1/2015   $        135,628.45   $        872.52   $        -    $      872.52   $        313.05   $       559.47   $          135,315.40   $          30,686.49
53         10/1/2015   $        135,315.40   $        872.52   $        -    $      872.52   $        314.34   $       558.18   $          135,001.05   $          31,244.66
54         11/1/2015   $        135,001.05   $        872.52   $        -    $      872.52   $        315.64   $       556.88   $          134,685.41   $          31,801.54
55         12/1/2015   $        134,685.41   $        872.52   $        -    $      872.52   $        316.94   $       555.58   $          134,368.47   $          32,357.12
56          1/1/2016   $        134,368.47   $        872.52   $        -    $      872.52   $        318.25   $       554.27   $          134,050.22   $          32,911.39
57          2/1/2016   $        134,050.22   $        872.52   $        -    $      872.52   $        319.56   $       552.96   $          133,730.65   $          33,464.35
58          3/1/2016   $        133,730.65   $        872.52   $        -    $      872.52   $        320.88   $       551.64   $          133,409.77   $          34,015.99
59          4/1/2016   $        133,409.77   $        872.52   $        -    $      872.52   $        322.21   $       550.32   $          133,087.57   $          34,566.30
60          5/1/2016   $        133,087.57   $        872.52   $        -    $      872.52   $        323.53   $       548.99   $          132,764.03   $          35,115.29
61          6/1/2016   $        132,764.03   $        872.52   $        -    $      872.52   $        324.87   $       547.65   $          132,439.16   $          35,662.94
62          7/1/2016   $        132,439.16   $        872.52   $        -    $      872.52   $        326.21   $       546.31   $          132,112.95   $          36,209.25
63          8/1/2016   $        132,112.95   $        872.52   $        -    $      872.52   $        327.55   $       544.97   $          131,785.40   $          36,754.22
64          9/1/2016   $        131,785.40   $        872.52   $        -    $      872.52   $        328.91   $       543.61   $          131,456.49   $          37,297.83
65         10/1/2016   $        131,456.49   $        872.52   $        -    $      872.52   $        330.26   $       542.26   $          131,126.23   $          37,840.09
66         11/1/2016   $        131,126.23   $        872.52   $        -    $      872.52   $        331.63   $       540.90   $          130,794.60   $          38,380.99
67         12/1/2016   $        130,794.60   $        872.52   $        -    $      872.52   $        332.99   $       539.53   $          130,461.61   $          38,920.51
68          1/1/2017   $        130,461.61   $        872.52   $        -    $      872.52   $        334.37   $       538.15   $          130,127.24   $          39,458.67
69          2/1/2017   $        130,127.24   $        872.52   $        -    $      872.52   $        335.75   $       536.77   $          129,791.50   $          39,995.44
70          3/1/2017   $        129,791.50   $        872.52   $        -    $      872.52   $        337.13   $       535.39   $          129,454.37   $          40,530.83
71          4/1/2017   $        129,454.37   $        872.52   $        -    $      872.52   $        338.52   $       534.00   $          129,115.85   $          41,064.83
72          5/1/2017   $        129,115.85   $        872.52   $        -    $      872.52   $        339.92   $       532.60   $          128,775.93   $          41,597.43
73          6/1/2017   $        128,775.93   $        872.52   $        -    $      872.52   $        341.32   $       531.20   $          128,434.61   $          42,128.64
74          7/1/2017   $        128,434.61   $        872.52   $        -    $      872.52   $        342.73   $       529.79   $          128,091.88   $          42,658.43
75          8/1/2017   $        128,091.88   $        872.52   $        -    $      872.52   $        344.14   $       528.38   $          127,747.74   $          43,186.81
76          9/1/2017   $        127,747.74   $        872.52   $        -    $      872.52   $        345.56   $       526.96   $          127,402.18   $          43,713.77
77         10/1/2017   $        127,402.18   $        872.52   $        -    $      872.52   $        346.99   $       525.53   $          127,055.19   $          44,239.30
78         11/1/2017   $        127,055.19   $        872.52   $        -    $      872.52   $        348.42   $       524.10   $          126,706.77   $          44,763.40
79         12/1/2017   $        126,706.77   $        872.52   $        -    $      872.52   $        349.86   $       522.67   $          126,356.92   $          45,286.07
80          1/1/2018   $        126,356.92   $        872.52   $        -    $      872.52   $        351.30   $       521.22   $          126,005.62   $          45,807.29
Pmt.                                             Scheduled
       Payment Date    Beginning Balance                       Extra Payment Total Payment       Principal         Interest         Ending Balance      Cumulative Interest
No.                                               Payment

81          2/1/2018   $        126,005.62   $        872.52   $        -    $      872.52   $        352.75   $       519.77   $          125,652.87   $          46,327.06
82          3/1/2018   $        125,652.87   $        872.52   $        -    $      872.52   $        354.20   $       518.32   $          125,298.67   $          46,845.38
83          4/1/2018   $        125,298.67   $        872.52   $        -    $      872.52   $        355.66   $       516.86   $          124,943.00   $          47,362.24
84          5/1/2018   $        124,943.00   $        872.52   $        -    $      872.52   $        357.13   $       515.39   $          124,585.87   $          47,877.63
85          6/1/2018   $        124,585.87   $        872.52   $        -    $      872.52   $        358.60   $       513.92   $          124,227.27   $          48,391.55
86          7/1/2018   $        124,227.27   $        872.52   $        -    $      872.52   $        360.08   $       512.44   $          123,867.18   $          48,903.98
87          8/1/2018   $        123,867.18   $        872.52   $        -    $      872.52   $        361.57   $       510.95   $          123,505.61   $          49,414.94
88          9/1/2018   $        123,505.61   $        872.52   $        -    $      872.52   $        363.06   $       509.46   $          123,142.55   $          49,924.40
89         10/1/2018   $        123,142.55   $        872.52   $        -    $      872.52   $        364.56   $       507.96   $          122,778.00   $          50,432.36
90         11/1/2018   $        122,778.00   $        872.52   $        -    $      872.52   $        366.06   $       506.46   $          122,411.93   $          50,938.82
91         12/1/2018   $        122,411.93   $        872.52   $        -    $      872.52   $        367.57   $       504.95   $          122,044.36   $          51,443.77
92          1/1/2019   $        122,044.36   $        872.52   $        -    $      872.52   $        369.09   $       503.43   $          121,675.28   $          51,947.20
93          2/1/2019   $        121,675.28   $        872.52   $        -    $      872.52   $        370.61   $       501.91   $          121,304.66   $          52,449.11
94          3/1/2019   $        121,304.66   $        872.52   $        -    $      872.52   $        372.14   $       500.38   $          120,932.53   $          52,949.49
95          4/1/2019   $        120,932.53   $        872.52   $        -    $      872.52   $        373.67   $       498.85   $          120,558.85   $          53,448.34
96          5/1/2019   $        120,558.85   $        872.52   $        -    $      872.52   $        375.22   $       497.31   $          120,183.64   $          53,945.64
97          6/1/2019   $        120,183.64   $        872.52   $        -    $      872.52   $        376.76   $       495.76   $          119,806.87   $          54,441.40
98          7/1/2019   $        119,806.87   $        872.52   $        -    $      872.52   $        378.32   $       494.20   $          119,428.55   $          54,935.61
99          8/1/2019   $        119,428.55   $        872.52   $        -    $      872.52   $        379.88   $       492.64   $          119,048.68   $          55,428.25
100         9/1/2019   $        119,048.68   $        872.52   $        -    $      872.52   $        381.45   $       491.08   $          118,667.23   $          55,919.32
101        10/1/2019   $        118,667.23   $        872.52   $        -    $      872.52   $        383.02   $       489.50   $          118,284.21   $          56,408.83
102        11/1/2019   $        118,284.21   $        872.52   $        -    $      872.52   $        384.60   $       487.92   $          117,899.61   $          56,896.75
103        12/1/2019   $        117,899.61   $        872.52   $        -    $      872.52   $        386.19   $       486.34   $          117,513.43   $          57,383.08
104         1/1/2020   $        117,513.43   $        872.52   $        -    $      872.52   $        387.78   $       484.74   $          117,125.65   $          57,867.83
105         2/1/2020   $        117,125.65   $        872.52   $        -    $      872.52   $        389.38   $       483.14   $          116,736.27   $          58,350.97
106         3/1/2020   $        116,736.27   $        872.52   $        -    $      872.52   $        390.98   $       481.54   $          116,345.29   $          58,832.51
107         4/1/2020   $        116,345.29   $        872.52   $        -    $      872.52   $        392.60   $       479.92   $          115,952.69   $          59,312.43
108         5/1/2020   $        115,952.69   $        872.52   $        -    $      872.52   $        394.22   $       478.30   $          115,558.48   $          59,790.74
109         6/1/2020   $        115,558.48   $        872.52   $        -    $      872.52   $        395.84   $       476.68   $          115,162.64   $          60,267.42
110         7/1/2020   $        115,162.64   $        872.52   $        -    $      872.52   $        397.48   $       475.05   $          114,765.16   $          60,742.46
111         8/1/2020   $        114,765.16   $        872.52   $        -    $      872.52   $        399.11   $       473.41   $          114,366.05   $          61,215.87
112         9/1/2020   $        114,366.05   $        872.52   $        -    $      872.52   $        400.76   $       471.76   $          113,965.28   $          61,687.63
113        10/1/2020   $        113,965.28   $        872.52   $        -    $      872.52   $        402.41   $       470.11   $          113,562.87   $          62,157.73
114        11/1/2020   $        113,562.87   $        872.52   $        -    $      872.52   $        404.07   $       468.45   $          113,158.80   $          62,626.18
115        12/1/2020   $        113,158.80   $        872.52   $        -    $      872.52   $        405.74   $       466.78   $          112,753.06   $          63,092.96
116         1/1/2021   $        112,753.06   $        872.52   $        -    $      872.52   $        407.41   $       465.11   $          112,345.64   $          63,558.07
117         2/1/2021   $        112,345.64   $        872.52   $        -    $      872.52   $        409.10   $       463.43   $          111,936.55   $          64,021.49
118         3/1/2021   $        111,936.55   $        872.52   $        -    $      872.52   $        410.78   $       461.74   $          111,525.76   $          64,483.23
119         4/1/2021   $        111,525.76   $        872.52   $        -    $      872.52   $        412.48   $       460.04   $          111,113.29   $          64,943.28
120         5/1/2021   $        111,113.29   $        872.52   $        -    $      872.52   $        414.18   $       458.34   $          110,699.11   $          65,401.62
121         6/1/2021   $        110,699.11   $        872.52   $        -    $      872.52   $        415.89   $       456.63   $          110,283.22   $          65,858.25
122         7/1/2021   $        110,283.22   $        872.52   $        -    $      872.52   $        417.60   $       454.92   $          109,865.62   $          66,313.17
123         8/1/2021   $        109,865.62   $        872.52   $        -    $      872.52   $        419.33   $       453.20   $          109,446.29   $          66,766.37
124         9/1/2021   $        109,446.29   $        872.52   $        -    $      872.52   $        421.05   $       451.47   $          109,025.24   $          67,217.83
125        10/1/2021   $        109,025.24   $        872.52   $        -    $      872.52   $        422.79   $       449.73   $          108,602.45   $          67,667.56
126        11/1/2021   $        108,602.45   $        872.52   $        -    $      872.52   $        424.54   $       447.99   $          108,177.91   $          68,115.55
127        12/1/2021   $        108,177.91   $        872.52   $        -    $      872.52   $        426.29   $       446.23   $          107,751.62   $          68,561.78
Pmt.                                             Scheduled
       Payment Date    Beginning Balance                       Extra Payment Total Payment       Principal         Interest         Ending Balance      Cumulative Interest
No.                                               Payment

128         1/1/2022   $        107,751.62   $        872.52   $        -    $      872.52   $        428.05   $       444.48   $          107,323.58   $          69,006.26
129         2/1/2022   $        107,323.58   $        872.52   $        -    $      872.52   $        429.81   $       442.71   $          106,893.77   $          69,448.96
130         3/1/2022   $        106,893.77   $        872.52   $        -    $      872.52   $        431.58   $       440.94   $          106,462.18   $          69,889.90
131         4/1/2022   $        106,462.18   $        872.52   $        -    $      872.52   $        433.36   $       439.16   $          106,028.82   $          70,329.06
132         5/1/2022   $        106,028.82   $        872.52   $        -    $      872.52   $        435.15   $       437.37   $          105,593.67   $          70,766.43
133         6/1/2022   $        105,593.67   $        872.52   $        -    $      872.52   $        436.95   $       435.57   $          105,156.72   $          71,202.00
134         7/1/2022   $        105,156.72   $        872.52   $        -    $      872.52   $        438.75   $       433.77   $          104,717.97   $          71,635.77
135         8/1/2022   $        104,717.97   $        872.52   $        -    $      872.52   $        440.56   $       431.96   $          104,277.41   $          72,067.73
136         9/1/2022   $        104,277.41   $        872.52   $        -    $      872.52   $        442.38   $       430.14   $          103,835.03   $          72,497.88
137        10/1/2022   $        103,835.03   $        872.52   $        -    $      872.52   $        444.20   $       428.32   $          103,390.83   $          72,926.20
138        11/1/2022   $        103,390.83   $        872.52   $        -    $      872.52   $        446.03   $       426.49   $          102,944.80   $          73,352.69
139        12/1/2022   $        102,944.80   $        872.52   $        -    $      872.52   $        447.87   $       424.65   $          102,496.92   $          73,777.33
140         1/1/2023   $        102,496.92   $        872.52   $        -    $      872.52   $        449.72   $       422.80   $          102,047.20   $          74,200.13
141         2/1/2023   $        102,047.20   $        872.52   $        -    $      872.52   $        451.58   $       420.94   $          101,595.63   $          74,621.08
142         3/1/2023   $        101,595.63   $        872.52   $        -    $      872.52   $        453.44   $       419.08   $          101,142.19   $          75,040.16
143         4/1/2023   $        101,142.19   $        872.52   $        -    $      872.52   $        455.31   $       417.21   $          100,686.88   $          75,457.37
144         5/1/2023   $        100,686.88   $        872.52   $        -    $      872.52   $        457.19   $       415.33   $          100,229.69   $          75,872.70
145         6/1/2023   $        100,229.69   $        872.52   $        -    $      872.52   $        459.07   $       413.45   $           99,770.62   $          76,286.15
146         7/1/2023   $         99,770.62   $        872.52   $        -    $      872.52   $        460.97   $       411.55   $           99,309.65   $          76,697.70
147         8/1/2023   $         99,309.65   $        872.52   $        -    $      872.52   $        462.87   $       409.65   $           98,846.78   $          77,107.36
148         9/1/2023   $         98,846.78   $        872.52   $        -    $      872.52   $        464.78   $       407.74   $           98,382.00   $          77,515.10
149        10/1/2023   $         98,382.00   $        872.52   $        -    $      872.52   $        466.70   $       405.83   $           97,915.31   $          77,920.93
150        11/1/2023   $         97,915.31   $        872.52   $        -    $      872.52   $        468.62   $       403.90   $           97,446.69   $          78,324.83
151        12/1/2023   $         97,446.69   $        872.52   $        -    $      872.52   $        470.55   $       401.97   $           96,976.13   $          78,726.79
152         1/1/2024   $         96,976.13   $        872.52   $        -    $      872.52   $        472.49   $       400.03   $           96,503.64   $          79,126.82
153         2/1/2024   $         96,503.64   $        872.52   $        -    $      872.52   $        474.44   $       398.08   $           96,029.20   $          79,524.90
154         3/1/2024   $         96,029.20   $        872.52   $        -    $      872.52   $        476.40   $       396.12   $           95,552.80   $          79,921.02
155         4/1/2024   $         95,552.80   $        872.52   $        -    $      872.52   $        478.37   $       394.16   $           95,074.43   $          80,315.17
156         5/1/2024   $         95,074.43   $        872.52   $        -    $      872.52   $        480.34   $       392.18   $           94,594.09   $          80,707.36
157         6/1/2024   $         94,594.09   $        872.52   $        -    $      872.52   $        482.32   $       390.20   $           94,111.77   $          81,097.56
158         7/1/2024   $         94,111.77   $        872.52   $        -    $      872.52   $        484.31   $       388.21   $           93,627.46   $          81,485.77
159         8/1/2024   $         93,627.46   $        872.52   $        -    $      872.52   $        486.31   $       386.21   $           93,141.15   $          81,871.98
160         9/1/2024   $         93,141.15   $        872.52   $        -    $      872.52   $        488.31   $       384.21   $           92,652.84   $          82,256.19
161        10/1/2024   $         92,652.84   $        872.52   $        -    $      872.52   $        490.33   $       382.19   $           92,162.51   $          82,638.38
162        11/1/2024   $         92,162.51   $        872.52   $        -    $      872.52   $        492.35   $       380.17   $           91,670.16   $          83,018.55
163        12/1/2024   $         91,670.16   $        872.52   $        -    $      872.52   $        494.38   $       378.14   $           91,175.78   $          83,396.69
164         1/1/2025   $         91,175.78   $        872.52   $        -    $      872.52   $        496.42   $       376.10   $           90,679.36   $          83,772.79
165         2/1/2025   $         90,679.36   $        872.52   $        -    $      872.52   $        498.47   $       374.05   $           90,180.89   $          84,146.84
166         3/1/2025   $         90,180.89   $        872.52   $        -    $      872.52   $        500.52   $       372.00   $           89,680.37   $          84,518.84
167         4/1/2025   $         89,680.37   $        872.52   $        -    $      872.52   $        502.59   $       369.93   $           89,177.78   $          84,888.77
168         5/1/2025   $         89,177.78   $        872.52   $        -    $      872.52   $        504.66   $       367.86   $           88,673.11   $          85,256.63
169         6/1/2025   $         88,673.11   $        872.52   $        -    $      872.52   $        506.74   $       365.78   $           88,166.37   $          85,622.41
170         7/1/2025   $         88,166.37   $        872.52   $        -    $      872.52   $        508.83   $       363.69   $           87,657.54   $          85,986.09
171         8/1/2025   $         87,657.54   $        872.52   $        -    $      872.52   $        510.93   $       361.59   $           87,146.60   $          86,347.68
172         9/1/2025   $         87,146.60   $        872.52   $        -    $      872.52   $        513.04   $       359.48   $           86,633.56   $          86,707.16
173        10/1/2025   $         86,633.56   $        872.52   $        -    $      872.52   $        515.16   $       357.36   $           86,118.40   $          87,064.52
174        11/1/2025   $         86,118.40   $        872.52   $        -    $      872.52   $        517.28   $       355.24   $           85,601.12   $          87,419.76
Pmt.                                             Scheduled
       Payment Date    Beginning Balance                       Extra Payment Total Payment       Principal         Interest         Ending Balance      Cumulative Interest
No.                                               Payment

175        12/1/2025   $         85,601.12   $        872.52   $        -    $      872.52   $        519.42   $       353.10   $           85,081.70   $          87,772.87
176         1/1/2026   $         85,081.70   $        872.52   $        -    $      872.52   $        521.56   $       350.96   $           84,560.15   $          88,123.83
177         2/1/2026   $         84,560.15   $        872.52   $        -    $      872.52   $        523.71   $       348.81   $           84,036.44   $          88,472.64
178         3/1/2026   $         84,036.44   $        872.52   $        -    $      872.52   $        525.87   $       346.65   $           83,510.56   $          88,819.29
179         4/1/2026   $         83,510.56   $        872.52   $        -    $      872.52   $        528.04   $       344.48   $           82,982.52   $          89,163.77
180         5/1/2026   $         82,982.52   $        872.52   $        -    $      872.52   $        530.22   $       342.30   $           82,452.31   $          89,506.07
181         6/1/2026   $         82,452.31   $        872.52   $        -    $      872.52   $        532.41   $       340.12   $           81,919.90   $          89,846.19
182         7/1/2026   $         81,919.90   $        872.52   $        -    $      872.52   $        534.60   $       337.92   $           81,385.30   $          90,184.11
183         8/1/2026   $         81,385.30   $        872.52   $        -    $      872.52   $        536.81   $       335.71   $           80,848.49   $          90,519.82
184         9/1/2026   $         80,848.49   $        872.52   $        -    $      872.52   $        539.02   $       333.50   $           80,309.47   $          90,853.32
185        10/1/2026   $         80,309.47   $        872.52   $        -    $      872.52   $        541.24   $       331.28   $           79,768.23   $          91,184.60
186        11/1/2026   $         79,768.23   $        872.52   $        -    $      872.52   $        543.48   $       329.04   $           79,224.75   $          91,513.64
187        12/1/2026   $         79,224.75   $        872.52   $        -    $      872.52   $        545.72   $       326.80   $           78,679.03   $          91,840.45
188         1/1/2027   $         78,679.03   $        872.52   $        -    $      872.52   $        547.97   $       324.55   $           78,131.06   $          92,165.00
189         2/1/2027   $         78,131.06   $        872.52   $        -    $      872.52   $        550.23   $       322.29   $           77,580.83   $          92,487.29
190         3/1/2027   $         77,580.83   $        872.52   $        -    $      872.52   $        552.50   $       320.02   $           77,028.33   $          92,807.31
191         4/1/2027   $         77,028.33   $        872.52   $        -    $      872.52   $        554.78   $       317.74   $           76,473.55   $          93,125.05
192         5/1/2027   $         76,473.55   $        872.52   $        -    $      872.52   $        557.07   $       315.45   $           75,916.49   $          93,440.50
193         6/1/2027   $         75,916.49   $        872.52   $        -    $      872.52   $        559.37   $       313.16   $           75,357.12   $          93,753.66
194         7/1/2027   $         75,357.12   $        872.52   $        -    $      872.52   $        561.67   $       310.85   $           74,795.45   $          94,064.51
195         8/1/2027   $         74,795.45   $        872.52   $        -    $      872.52   $        563.99   $       308.53   $           74,231.46   $          94,373.04
196         9/1/2027   $         74,231.46   $        872.52   $        -    $      872.52   $        566.32   $       306.20   $           73,665.14   $          94,679.24
197        10/1/2027   $         73,665.14   $        872.52   $        -    $      872.52   $        568.65   $       303.87   $           73,096.49   $          94,983.11
198        11/1/2027   $         73,096.49   $        872.52   $        -    $      872.52   $        571.00   $       301.52   $           72,525.49   $          95,284.63
199        12/1/2027   $         72,525.49   $        872.52   $        -    $      872.52   $        573.35   $       299.17   $           71,952.14   $          95,583.80
200         1/1/2028   $         71,952.14   $        872.52   $        -    $      872.52   $        575.72   $       296.80   $           71,376.42   $          95,880.60
201         2/1/2028   $         71,376.42   $        872.52   $        -    $      872.52   $        578.09   $       294.43   $           70,798.33   $          96,175.03
202         3/1/2028   $         70,798.33   $        872.52   $        -    $      872.52   $        580.48   $       292.04   $           70,217.85   $          96,467.08
203         4/1/2028   $         70,217.85   $        872.52   $        -    $      872.52   $        582.87   $       289.65   $           69,634.98   $          96,756.72
204         5/1/2028   $         69,634.98   $        872.52   $        -    $      872.52   $        585.28   $       287.24   $           69,049.70   $          97,043.97
205         6/1/2028   $         69,049.70   $        872.52   $        -    $      872.52   $        587.69   $       284.83   $           68,462.01   $          97,328.80
206         7/1/2028   $         68,462.01   $        872.52   $        -    $      872.52   $        590.12   $       282.41   $           67,871.89   $          97,611.20
207         8/1/2028   $         67,871.89   $        872.52   $        -    $      872.52   $        592.55   $       279.97   $           67,279.34   $          97,891.18
208         9/1/2028   $         67,279.34   $        872.52   $        -    $      872.52   $        594.99   $       277.53   $           66,684.35   $          98,168.70
209        10/1/2028   $         66,684.35   $        872.52   $        -    $      872.52   $        597.45   $       275.07   $           66,086.90   $          98,443.78
210        11/1/2028   $         66,086.90   $        872.52   $        -    $      872.52   $        599.91   $       272.61   $           65,486.99   $          98,716.38
211        12/1/2028   $         65,486.99   $        872.52   $        -    $      872.52   $        602.39   $       270.13   $           64,884.60   $          98,986.52
212         1/1/2029   $         64,884.60   $        872.52   $        -    $      872.52   $        604.87   $       267.65   $           64,279.73   $          99,254.17
213         2/1/2029   $         64,279.73   $        872.52   $        -    $      872.52   $        607.37   $       265.15   $           63,672.36   $          99,519.32
214         3/1/2029   $         63,672.36   $        872.52   $        -    $      872.52   $        609.87   $       262.65   $           63,062.49   $          99,781.97
215         4/1/2029   $         63,062.49   $        872.52   $        -    $      872.52   $        612.39   $       260.13   $           62,450.10   $         100,042.10
216         5/1/2029   $         62,450.10   $        872.52   $        -    $      872.52   $        614.91   $       257.61   $           61,835.19   $         100,299.71
217         6/1/2029   $         61,835.19   $        872.52   $        -    $      872.52   $        617.45   $       255.07   $           61,217.74   $         100,554.78
218         7/1/2029   $         61,217.74   $        872.52   $        -    $      872.52   $        620.00   $       252.52   $           60,597.74   $         100,807.30
219         8/1/2029   $         60,597.74   $        872.52   $        -    $      872.52   $        622.56   $       249.97   $           59,975.19   $         101,057.27
220         9/1/2029   $         59,975.19   $        872.52   $        -    $      872.52   $        625.12   $       247.40   $           59,350.06   $         101,304.67
221        10/1/2029   $         59,350.06   $        872.52   $        -    $      872.52   $        627.70   $       244.82   $           58,722.36   $         101,549.48
Pmt.                                             Scheduled
       Payment Date    Beginning Balance                       Extra Payment Total Payment       Principal         Interest         Ending Balance      Cumulative Interest
No.                                               Payment

222        11/1/2029   $         58,722.36   $        872.52   $        -    $      872.52   $        630.29   $       242.23   $           58,092.07   $         101,791.71
223        12/1/2029   $         58,092.07   $        872.52   $        -    $      872.52   $        632.89   $       239.63   $           57,459.18   $         102,031.34
224         1/1/2030   $         57,459.18   $        872.52   $        -    $      872.52   $        635.50   $       237.02   $           56,823.68   $         102,268.36
225         2/1/2030   $         56,823.68   $        872.52   $        -    $      872.52   $        638.12   $       234.40   $           56,185.55   $         102,502.76
226         3/1/2030   $         56,185.55   $        872.52   $        -    $      872.52   $        640.76   $       231.77   $           55,544.80   $         102,734.53
227         4/1/2030   $         55,544.80   $        872.52   $        -    $      872.52   $        643.40   $       229.12   $           54,901.40   $         102,963.65
228         5/1/2030   $         54,901.40   $        872.52   $        -    $      872.52   $        646.05   $       226.47   $           54,255.35   $         103,190.12
229         6/1/2030   $         54,255.35   $        872.52   $        -    $      872.52   $        648.72   $       223.80   $           53,606.63   $         103,413.92
230         7/1/2030   $         53,606.63   $        872.52   $        -    $      872.52   $        651.39   $       221.13   $           52,955.24   $         103,635.05
231         8/1/2030   $         52,955.24   $        872.52   $        -    $      872.52   $        654.08   $       218.44   $           52,301.16   $         103,853.49
232         9/1/2030   $         52,301.16   $        872.52   $        -    $      872.52   $        656.78   $       215.74   $           51,644.38   $         104,069.23
233        10/1/2030   $         51,644.38   $        872.52   $        -    $      872.52   $        659.49   $       213.03   $           50,984.89   $         104,282.26
234        11/1/2030   $         50,984.89   $        872.52   $        -    $      872.52   $        662.21   $       210.31   $           50,322.68   $         104,492.58
235        12/1/2030   $         50,322.68   $        872.52   $        -    $      872.52   $        664.94   $       207.58   $           49,657.74   $         104,700.16
236         1/1/2031   $         49,657.74   $        872.52   $        -    $      872.52   $        667.68   $       204.84   $           48,990.06   $         104,905.00
237         2/1/2031   $         48,990.06   $        872.52   $        -    $      872.52   $        670.44   $       202.08   $           48,319.62   $         105,107.08
238         3/1/2031   $         48,319.62   $        872.52   $        -    $      872.52   $        673.20   $       199.32   $           47,646.42   $         105,306.40
239         4/1/2031   $         47,646.42   $        872.52   $        -    $      872.52   $        675.98   $       196.54   $           46,970.44   $         105,502.94
240         5/1/2031   $         46,970.44   $        872.52   $        -    $      872.52   $        678.77   $       193.75   $           46,291.67   $         105,696.69
241         6/1/2031   $         46,291.67   $        872.52   $        -    $      872.52   $        681.57   $       190.95   $           45,610.10   $         105,887.65
242         7/1/2031   $         45,610.10   $        872.52   $        -    $      872.52   $        684.38   $       188.14   $           44,925.72   $         106,075.79
243         8/1/2031   $         44,925.72   $        872.52   $        -    $      872.52   $        687.20   $       185.32   $           44,238.52   $         106,261.11
244         9/1/2031   $         44,238.52   $        872.52   $        -    $      872.52   $        690.04   $       182.48   $           43,548.48   $         106,443.59
245        10/1/2031   $         43,548.48   $        872.52   $        -    $      872.52   $        692.88   $       179.64   $           42,855.60   $         106,623.23
246        11/1/2031   $         42,855.60   $        872.52   $        -    $      872.52   $        695.74   $       176.78   $           42,159.86   $         106,800.01
247        12/1/2031   $         42,159.86   $        872.52   $        -    $      872.52   $        698.61   $       173.91   $           41,461.25   $         106,973.92
248         1/1/2032   $         41,461.25   $        872.52   $        -    $      872.52   $        701.49   $       171.03   $           40,759.75   $         107,144.94
249         2/1/2032   $         40,759.75   $        872.52   $        -    $      872.52   $        704.39   $       168.13   $           40,055.37   $         107,313.08
250         3/1/2032   $         40,055.37   $        872.52   $        -    $      872.52   $        707.29   $       165.23   $           39,348.08   $         107,478.31
251         4/1/2032   $         39,348.08   $        872.52   $        -    $      872.52   $        710.21   $       162.31   $           38,637.87   $         107,640.62
252         5/1/2032   $         38,637.87   $        872.52   $        -    $      872.52   $        713.14   $       159.38   $           37,924.73   $         107,800.00
253         6/1/2032   $         37,924.73   $        872.52   $        -    $      872.52   $        716.08   $       156.44   $           37,208.64   $         107,956.44
254         7/1/2032   $         37,208.64   $        872.52   $        -    $      872.52   $        719.04   $       153.49   $           36,489.61   $         108,109.92
255         8/1/2032   $         36,489.61   $        872.52   $        -    $      872.52   $        722.00   $       150.52   $           35,767.61   $         108,260.44
256         9/1/2032   $         35,767.61   $        872.52   $        -    $      872.52   $        724.98   $       147.54   $           35,042.63   $         108,407.98
257        10/1/2032   $         35,042.63   $        872.52   $        -    $      872.52   $        727.97   $       144.55   $           34,314.66   $         108,552.54
258        11/1/2032   $         34,314.66   $        872.52   $        -    $      872.52   $        730.97   $       141.55   $           33,583.68   $         108,694.08
259        12/1/2032   $         33,583.68   $        872.52   $        -    $      872.52   $        733.99   $       138.53   $           32,849.70   $         108,832.62
260         1/1/2033   $         32,849.70   $        872.52   $        -    $      872.52   $        737.02   $       135.50   $           32,112.68   $         108,968.12
261         2/1/2033   $         32,112.68   $        872.52   $        -    $      872.52   $        740.06   $       132.46   $           31,372.62   $         109,100.59
262         3/1/2033   $         31,372.62   $        872.52   $        -    $      872.52   $        743.11   $       129.41   $           30,629.52   $         109,230.00
263         4/1/2033   $         30,629.52   $        872.52   $        -    $      872.52   $        746.17   $       126.35   $           29,883.34   $         109,356.34
264         5/1/2033   $         29,883.34   $        872.52   $        -    $      872.52   $        749.25   $       123.27   $           29,134.09   $         109,479.61
265         6/1/2033   $         29,134.09   $        872.52   $        -    $      872.52   $        752.34   $       120.18   $           28,381.75   $         109,599.79
266         7/1/2033   $         28,381.75   $        872.52   $        -    $      872.52   $        755.45   $       117.07   $           27,626.30   $         109,716.87
267         8/1/2033   $         27,626.30   $        872.52   $        -    $      872.52   $        758.56   $       113.96   $           26,867.74   $         109,830.82
268         9/1/2033   $         26,867.74   $        872.52   $        -    $      872.52   $        761.69   $       110.83   $           26,106.05   $         109,941.65
Pmt.                                             Scheduled
       Payment Date    Beginning Balance                       Extra Payment Total Payment       Principal         Interest         Ending Balance      Cumulative Interest
No.                                               Payment

269        10/1/2033   $         26,106.05   $        872.52   $        -    $      872.52   $        764.83   $       107.69   $           25,341.21   $         110,049.34
270        11/1/2033   $         25,341.21   $        872.52   $        -    $      872.52   $        767.99   $       104.53   $           24,573.22   $         110,153.87
271        12/1/2033   $         24,573.22   $        872.52   $        -    $      872.52   $        771.16   $       101.36   $           23,802.07   $         110,255.24
272         1/1/2034   $         23,802.07   $        872.52   $        -    $      872.52   $        774.34   $        98.18   $           23,027.73   $         110,353.42
273         2/1/2034   $         23,027.73   $        872.52   $        -    $      872.52   $        777.53   $        94.99   $           22,250.20   $         110,448.41
274         3/1/2034   $         22,250.20   $        872.52   $        -    $      872.52   $        780.74   $        91.78   $           21,469.46   $         110,540.19
275         4/1/2034   $         21,469.46   $        872.52   $        -    $      872.52   $        783.96   $        88.56   $           20,685.50   $         110,628.75
276         5/1/2034   $         20,685.50   $        872.52   $        -    $      872.52   $        787.19   $        85.33   $           19,898.31   $         110,714.08
277         6/1/2034   $         19,898.31   $        872.52   $        -    $      872.52   $        790.44   $        82.08   $           19,107.87   $         110,796.16
278         7/1/2034   $         19,107.87   $        872.52   $        -    $      872.52   $        793.70   $        78.82   $           18,314.17   $         110,874.98
279         8/1/2034   $         18,314.17   $        872.52   $        -    $      872.52   $        796.97   $        75.55   $           17,517.19   $         110,950.53
280         9/1/2034   $         17,517.19   $        872.52   $        -    $      872.52   $        800.26   $        72.26   $           16,716.93   $         111,022.79
281        10/1/2034   $         16,716.93   $        872.52   $        -    $      872.52   $        803.56   $        68.96   $           15,913.37   $         111,091.74
282        11/1/2034   $         15,913.37   $        872.52   $        -    $      872.52   $        806.88   $        65.64   $           15,106.49   $         111,157.39
283        12/1/2034   $         15,106.49   $        872.52   $        -    $      872.52   $        810.21   $        62.31   $           14,296.28   $         111,219.70
284         1/1/2035   $         14,296.28   $        872.52   $        -    $      872.52   $        813.55   $        58.97   $           13,482.73   $         111,278.67
285         2/1/2035   $         13,482.73   $        872.52   $        -    $      872.52   $        816.90   $        55.62   $           12,665.83   $         111,334.29
286         3/1/2035   $         12,665.83   $        872.52   $        -    $      872.52   $        820.27   $        52.25   $           11,845.55   $         111,386.54
287         4/1/2035   $         11,845.55   $        872.52   $        -    $      872.52   $        823.66   $        48.86   $           11,021.89   $         111,435.40
288         5/1/2035   $         11,021.89   $        872.52   $        -    $      872.52   $        827.06   $        45.47   $           10,194.84   $         111,480.86
289         6/1/2035   $         10,194.84   $        872.52   $        -    $      872.52   $        830.47   $        42.05   $            9,364.37   $         111,522.92
290         7/1/2035   $          9,364.37   $        872.52   $        -    $      872.52   $        833.89   $        38.63   $            8,530.48   $         111,561.55
291         8/1/2035   $          8,530.48   $        872.52   $        -    $      872.52   $        837.33   $        35.19   $            7,693.15   $         111,596.73
292         9/1/2035   $          7,693.15   $        872.52   $        -    $      872.52   $        840.79   $        31.73   $            6,852.36   $         111,628.47
293        10/1/2035   $          6,852.36   $        872.52   $        -    $      872.52   $        844.25   $        28.27   $            6,008.10   $         111,656.73
294        11/1/2035   $          6,008.10   $        872.52   $        -    $      872.52   $        847.74   $        24.78   $            5,160.37   $         111,681.52
295        12/1/2035   $          5,160.37   $        872.52   $        -    $      872.52   $        851.23   $        21.29   $            4,309.13   $         111,702.80
296         1/1/2036   $          4,309.13   $        872.52   $        -    $      872.52   $        854.75   $        17.78   $            3,454.39   $         111,720.58
297         2/1/2036   $          3,454.39   $        872.52   $        -    $      872.52   $        858.27   $        14.25   $            2,596.12   $         111,734.83
298         3/1/2036   $          2,596.12   $        872.52   $        -    $      872.52   $        861.81   $        10.71   $            1,734.30   $         111,745.54
299         4/1/2036   $          1,734.30   $        872.52   $        -    $      872.52   $        865.37   $         7.15   $              868.94   $         111,752.69
300         5/1/2036   $            868.94   $        872.52   $        -    $      868.94   $        865.35   $         3.58   $                 -     $         111,756.28
            Loan Data
Original Principal   $ 200,000
Loan Term (Years)            30
Annual Interest Rate      6.75%
Payments per Year            12
Payment               $1,297.20

      Month         Payment       Interest    Principal    Balance
        0                                                 200,000.00
        1             1,297.20     1,125.00      172.20   199,827.80
        2             1,297.20     1,124.03      173.16   199,654.64               250,000.00
        3             1,297.20     1,123.06      174.14   199,480.50
        4             1,297.20     1,122.08      175.12   199,305.38               200,000.00
        5             1,297.20     1,121.09      176.10   199,129.28
        6             1,297.20     1,120.10      177.09   198,952.18               150,000.00




                                                                         Dollars
        7             1,297.20     1,119.11      178.09   198,774.09
        8             1,297.20     1,118.10      179.09   198,595.00               100,000.00
        9             1,297.20     1,117.10      180.10   198,414.90
       10             1,297.20     1,116.08      181.11   198,233.79                50,000.00
       11             1,297.20     1,115.07      182.13   198,051.66
       12             1,297.20     1,114.04      183.16   197,868.50
       13             1,297.20     1,113.01      184.19   197,684.32
       14             1,297.20     1,111.97      185.22   197,499.10
       15             1,297.20     1,110.93      186.26   197,312.83
       16             1,297.20     1,109.88      187.31   197,125.52
       17             1,297.20     1,108.83      188.37   196,937.16
       18             1,297.20     1,107.77      189.42   196,747.73   Change the chart by using
       19             1,297.20     1,106.71      190.49   196,557.24
       20             1,297.20     1,105.63      191.56   196,365.68
       21             1,297.20     1,104.56      192.64   196,173.04
       22             1,297.20     1,103.47      193.72   195,979.32
       23             1,297.20     1,102.38      194.81   195,784.50
       24             1,297.20     1,101.29      195.91   195,588.60
       25             1,297.20     1,100.19      197.01   195,391.59
       26             1,297.20     1,099.08      198.12   195,193.47
       27             1,297.20     1,097.96      199.23   194,994.23
       28             1,297.20     1,096.84      200.35   194,793.88
       29             1,297.20     1,095.72      201.48   194,592.40
       30             1,297.20     1,094.58      202.61   194,389.79
       31             1,297.20     1,093.44      203.75   194,186.03
       32             1,297.20     1,092.30      204.90   193,981.13
       33             1,297.20     1,091.14      206.05   193,775.08
       34             1,297.20     1,089.98      207.21   193,567.87
       35             1,297.20     1,088.82      208.38   193,359.49
36   1,297.20   1,087.65   209.55   193,149.94
37   1,297.20   1,086.47   210.73   192,939.22
38   1,297.20   1,085.28   211.91   192,727.30
39   1,297.20   1,084.09   213.11   192,514.20
40   1,297.20   1,082.89   214.30   192,299.89
41   1,297.20   1,081.69   215.51   192,084.38
42   1,297.20   1,080.47   216.72   191,867.66
43   1,297.20   1,079.26   217.94   191,649.72
44   1,297.20   1,078.03   219.17   191,430.56
45   1,297.20   1,076.80   220.40   191,210.16
46   1,297.20   1,075.56   221.64   190,988.52
47   1,297.20   1,074.31   222.89   190,765.63
48   1,297.20   1,073.06   224.14   190,541.49
49   1,297.20   1,071.80   225.40   190,316.09
50   1,297.20   1,070.53   226.67   190,089.42
51   1,297.20   1,069.25   227.94   189,861.48
52   1,297.20   1,067.97   229.23   189,632.25
53   1,297.20   1,066.68   230.51   189,401.74
54   1,297.20   1,065.38   231.81   189,169.93
55   1,297.20   1,064.08   233.12   188,936.81
56   1,297.20   1,062.77   234.43   188,702.39
57   1,297.20   1,061.45   235.75   188,466.64
58   1,297.20   1,060.12   237.07   188,229.57
59   1,297.20   1,058.79   238.40   187,991.16
60   1,297.20   1,057.45   239.75   187,751.42
61   1,297.20   1,056.10   241.09   187,510.32
62   1,297.20   1,054.75   242.45   187,267.87
63   1,297.20   1,053.38   243.81   187,024.06
64   1,297.20   1,052.01   245.19   186,778.87
65   1,297.20   1,050.63   246.57   186,532.31
66   1,297.20   1,049.24   247.95   186,284.36
67   1,297.20   1,047.85   249.35   186,035.01
68   1,297.20   1,046.45   250.75   185,784.26
69   1,297.20   1,045.04   252.16   185,532.10
70   1,297.20   1,043.62   253.58   185,278.52
71   1,297.20   1,042.19   255.00   185,023.52
72   1,297.20   1,040.76   256.44   184,767.08
73   1,297.20   1,039.31   257.88   184,509.20
74   1,297.20   1,037.86   259.33   184,249.87
75   1,297.20   1,036.41   260.79   183,989.08
76   1,297.20   1,034.94   262.26   183,726.82
77   1,297.20   1,033.46   263.73   183,463.09
78   1,297.20   1,031.98   265.22   183,197.87
79   1,297.20   1,030.49   266.71   182,931.16
 80   1,297.20   1,028.99   268.21   182,662.95
 81   1,297.20   1,027.48   269.72   182,393.24
 82   1,297.20   1,025.96   271.23   182,122.00
 83   1,297.20   1,024.44   272.76   181,849.24
 84   1,297.20   1,022.90   274.29   181,574.95
 85   1,297.20   1,021.36   275.84   181,299.11
 86   1,297.20   1,019.81   277.39   181,021.72
 87   1,297.20   1,018.25   278.95   180,742.77
 88   1,297.20   1,016.68   280.52   180,462.25
 89   1,297.20   1,015.10   282.10   180,180.16
 90   1,297.20   1,013.51   283.68   179,896.47
 91   1,297.20   1,011.92   285.28   179,611.20
 92   1,297.20   1,010.31   286.88   179,324.31
 93   1,297.20   1,008.70   288.50   179,035.82
 94   1,297.20   1,007.08   290.12   178,745.70
 95   1,297.20   1,005.44   291.75   178,453.94
 96   1,297.20   1,003.80   293.39   178,160.55
 97   1,297.20   1,002.15   295.04   177,865.51
 98   1,297.20   1,000.49   296.70   177,568.81
 99   1,297.20     998.82   298.37   177,270.43
100   1,297.20     997.15   300.05   176,970.38
101   1,297.20     995.46   301.74   176,668.65
102   1,297.20     993.76   303.44   176,365.21
103   1,297.20     992.05   305.14   176,060.07
104   1,297.20     990.34   306.86   175,753.21
105   1,297.20     988.61   308.58   175,444.63
106   1,297.20     986.88   310.32   175,134.31
107   1,297.20     985.13   312.07   174,822.24
108   1,297.20     983.38   313.82   174,508.42
109   1,297.20     981.61   315.59   174,192.83
110   1,297.20     979.83   317.36   173,875.47
111   1,297.20     978.05   319.15   173,556.33
112   1,297.20     976.25   320.94   173,235.38
113   1,297.20     974.45   322.75   172,912.64
114   1,297.20     972.63   324.56   172,588.07
115   1,297.20     970.81   326.39   172,261.69
116   1,297.20     968.97   328.22   171,933.46
117   1,297.20     967.13   330.07   171,603.39
118   1,297.20     965.27   331.93   171,271.46
119   1,297.20     963.40   333.79   170,937.67
120   1,297.20     961.52   335.67   170,602.00
121   1,297.20     959.64   337.56   170,264.44
122   1,297.20     957.74   339.46   169,924.98
123   1,297.20     955.83   341.37   169,583.61
124   1,297.20   953.91   343.29   169,240.32
125   1,297.20   951.98   345.22   168,895.10
126   1,297.20   950.03   347.16   168,547.94
127   1,297.20   948.08   349.11   168,198.83
128   1,297.20   946.12   351.08   167,847.75
129   1,297.20   944.14   353.05   167,494.70
130   1,297.20   942.16   355.04   167,139.66
131   1,297.20   940.16   357.04   166,782.62
132   1,297.20   938.15   359.04   166,423.58
133   1,297.20   936.13   361.06   166,062.52
134   1,297.20   934.10   363.09   165,699.42
135   1,297.20   932.06   365.14   165,334.28
136   1,297.20   930.01   367.19   164,967.09
137   1,297.20   927.94   369.26   164,597.84
138   1,297.20   925.86   371.33   164,226.50
139   1,297.20   923.77   373.42   163,853.08
140   1,297.20   921.67   375.52   163,477.56
141   1,297.20   919.56   377.63   163,099.92
142   1,297.20   917.44   379.76   162,720.17
143   1,297.20   915.30   381.90   162,338.27
144   1,297.20   913.15   384.04   161,954.23
145   1,297.20   910.99   386.20   161,568.02
146   1,297.20   908.82   388.38   161,179.65
147   1,297.20   906.64   390.56   160,789.09
148   1,297.20   904.44   392.76   160,396.33
149   1,297.20   902.23   394.97   160,001.36
150   1,297.20   900.01   397.19   159,604.17
151   1,297.20   897.77   399.42   159,204.75
152   1,297.20   895.53   401.67   158,803.08
153   1,297.20   893.27   403.93   158,399.15
154   1,297.20   891.00   406.20   157,992.95
155   1,297.20   888.71   408.49   157,584.47
156   1,297.20   886.41   410.78   157,173.68
157   1,297.20   884.10   413.09   156,760.59
158   1,297.20   881.78   415.42   156,345.17
159   1,297.20   879.44   417.75   155,927.42
160   1,297.20   877.09   420.10   155,507.31
161   1,297.20   874.73   422.47   155,084.84
162   1,297.20   872.35   424.84   154,660.00
163   1,297.20   869.96   427.23   154,232.77
164   1,297.20   867.56   429.64   153,803.13
165   1,297.20   865.14   432.05   153,371.08
166   1,297.20   862.71   434.48   152,936.59
167   1,297.20   860.27   436.93   152,499.66
168   1,297.20   857.81   439.39   152,060.28
169   1,297.20   855.34   441.86   151,618.42
170   1,297.20   852.85   444.34   151,174.08
171   1,297.20   850.35   446.84   150,727.24
172   1,297.20   847.84   449.36   150,277.88
173   1,297.20   845.31   451.88   149,826.00
174   1,297.20   842.77   454.42   149,371.57
175   1,297.20   840.22   456.98   148,914.59
176   1,297.20   837.64   459.55   148,455.04
177   1,297.20   835.06   462.14   147,992.90
178   1,297.20   832.46   464.74   147,528.17
179   1,297.20   829.85   467.35   147,060.82
180   1,297.20   827.22   469.98   146,590.84
181   1,297.20   824.57   472.62   146,118.21
182   1,297.20   821.91   475.28   145,642.93
183   1,297.20   819.24   477.95   145,164.98
184   1,297.20   816.55   480.64   144,684.34
185   1,297.20   813.85   483.35   144,200.99
186   1,297.20   811.13   486.07   143,714.92
187   1,297.20   808.40   488.80   143,226.12
188   1,297.20   805.65   491.55   142,734.57
189   1,297.20   802.88   494.31   142,240.26
190   1,297.20   800.10   497.09   141,743.17
191   1,297.20   797.31   499.89   141,243.27
192   1,297.20   794.49   502.70   140,740.57
193   1,297.20   791.67   505.53   140,235.04
194   1,297.20   788.82   508.37   139,726.67
195   1,297.20   785.96   511.23   139,215.43
196   1,297.20   783.09   514.11   138,701.32
197   1,297.20   780.19   517.00   138,184.32
198   1,297.20   777.29   519.91   137,664.41
199   1,297.20   774.36   522.83   137,141.58
200   1,297.20   771.42   525.77   136,615.80
201   1,297.20   768.46   528.73   136,087.07
202   1,297.20   765.49   531.71   135,555.37
203   1,297.20   762.50   534.70   135,020.67
204   1,297.20   759.49   537.70   134,482.96
205   1,297.20   756.47   540.73   133,942.23
206   1,297.20   753.43   543.77   133,398.46
207   1,297.20   750.37   546.83   132,851.63
208   1,297.20   747.29   549.91   132,301.73
209   1,297.20   744.20   553.00   131,748.73
210   1,297.20   741.09   556.11   131,192.62
211   1,297.20   737.96   559.24   130,633.38
212   1,297.20   734.81   562.38   130,071.00
213   1,297.20   731.65   565.55   129,505.45
214   1,297.20   728.47   568.73   128,936.72
215   1,297.20   725.27   571.93   128,364.80
216   1,297.20   722.05   575.14   127,789.65
217   1,297.20   718.82   578.38   127,211.27
218   1,297.20   715.56   581.63   126,629.64
219   1,297.20   712.29   584.90   126,044.74
220   1,297.20   709.00   588.19   125,456.54
221   1,297.20   705.69   591.50   124,865.04
222   1,297.20   702.37   594.83   124,270.21
223   1,297.20   699.02   598.18   123,672.03
224   1,297.20   695.66   601.54   123,070.49
225   1,297.20   692.27   604.92   122,465.57
226   1,297.20   688.87   608.33   121,857.24
227   1,297.20   685.45   611.75   121,245.49
228   1,297.20   682.01   615.19   120,630.30
229   1,297.20   678.55   618.65   120,011.65
230   1,297.20   675.07   622.13   119,389.52
231   1,297.20   671.57   625.63   118,763.89
232   1,297.20   668.05   629.15   118,134.74
233   1,297.20   664.51   632.69   117,502.05
234   1,297.20   660.95   636.25   116,865.80
235   1,297.20   657.37   639.83   116,225.98
236   1,297.20   653.77   643.43   115,582.55
237   1,297.20   650.15   647.04   114,935.51
238   1,297.20   646.51   650.68   114,284.82
239   1,297.20   642.85   654.34   113,630.48
240   1,297.20   639.17   658.02   112,972.45
241   1,297.20   635.47   661.73   112,310.73
242   1,297.20   631.75   665.45   111,645.28
243   1,297.20   628.00   669.19   110,976.09
244   1,297.20   624.24   672.96   110,303.13
245   1,297.20   620.46   676.74   109,626.39
246   1,297.20   616.65   680.55   108,945.84
247   1,297.20   612.82   684.38   108,261.47
248   1,297.20   608.97   688.23   107,573.24
249   1,297.20   605.10   692.10   106,881.14
250   1,297.20   601.21   695.99   106,185.16
251   1,297.20   597.29   699.90   105,485.25
252   1,297.20   593.35   703.84   104,781.41
253   1,297.20   589.40   707.80   104,073.61
254   1,297.20   585.41   711.78   103,361.83
255   1,297.20   581.41   715.79   102,646.04
256   1,297.20   577.38   719.81   101,926.23
257   1,297.20   573.34   723.86   101,202.37
258   1,297.20   569.26   727.93   100,474.43
259   1,297.20   565.17   732.03    99,742.41
260   1,297.20   561.05   736.15    99,006.26
261   1,297.20   556.91   740.29    98,265.98
262   1,297.20   552.75   744.45    97,521.53
263   1,297.20   548.56   748.64    96,772.89
264   1,297.20   544.35   752.85    96,020.04
265   1,297.20   540.11   757.08    95,262.96
266   1,297.20   535.85   761.34    94,501.61
267   1,297.20   531.57   765.62    93,735.99
268   1,297.20   527.26   769.93    92,966.06
269   1,297.20   522.93   774.26    92,191.80
270   1,297.20   518.58   778.62    91,413.18
271   1,297.20   514.20   783.00    90,630.18
272   1,297.20   509.79   787.40    89,842.78
273   1,297.20   505.37   791.83    89,050.95
274   1,297.20   500.91   796.28    88,254.66
275   1,297.20   496.43   800.76    87,453.90
276   1,297.20   491.93   805.27    86,648.63
277   1,297.20   487.40   809.80    85,838.83
278   1,297.20   482.84   814.35    85,024.48
279   1,297.20   478.26   818.93    84,205.55
280   1,297.20   473.66   823.54    83,382.01
281   1,297.20   469.02   828.17    82,553.84
282   1,297.20   464.37   832.83    81,721.01
283   1,297.20   459.68   837.52    80,883.49
284   1,297.20   454.97   842.23    80,041.26
285   1,297.20   450.23   846.96    79,194.30
286   1,297.20   445.47   851.73    78,342.57
287   1,297.20   440.68   856.52    77,486.05
288   1,297.20   435.86   861.34    76,624.71
289   1,297.20   431.01   866.18    75,758.53
290   1,297.20   426.14   871.05    74,887.48
291   1,297.20   421.24   875.95    74,011.52
292   1,297.20   416.31   880.88    73,130.64
293   1,297.20   411.36   885.84    72,244.81
294   1,297.20   406.38   890.82    71,353.99
295   1,297.20   401.37   895.83    70,458.16
296   1,297.20   396.33   900.87    69,557.29
297   1,297.20   391.26   905.94    68,651.35
298   1,297.20   386.16   911.03    67,740.32
299   1,297.20   381.04   916.16    66,824.16
300   1,297.20   375.89     921.31   65,902.85
301   1,297.20   370.70     926.49   64,976.36
302   1,297.20   365.49     931.70   64,044.66
303   1,297.20   360.25     936.95   63,107.71
304   1,297.20   354.98     942.22   62,165.49
305   1,297.20   349.68     947.52   61,217.98
306   1,297.20   344.35     952.85   60,265.13
307   1,297.20   338.99     958.20   59,306.93
308   1,297.20   333.60     963.59   58,343.33
309   1,297.20   328.18     969.01   57,374.32
310   1,297.20   322.73     974.47   56,399.85
311   1,297.20   317.25     979.95   55,419.91
312   1,297.20   311.74     985.46   54,434.45
313   1,297.20   306.19     991.00   53,443.45
314   1,297.20   300.62     996.58   52,446.87
315   1,297.20   295.01   1,002.18   51,444.69
316   1,297.20   289.38   1,007.82   50,436.87
317   1,297.20   283.71   1,013.49   49,423.38
318   1,297.20   278.01   1,019.19   48,404.19
319   1,297.20   272.27   1,024.92   47,379.27
320   1,297.20   266.51   1,030.69   46,348.58
321   1,297.20   260.71   1,036.49   45,312.09
322   1,297.20   254.88   1,042.32   44,269.78
323   1,297.20   249.02   1,048.18   43,221.60
324   1,297.20   243.12   1,054.07   42,167.52
325   1,297.20   237.19   1,060.00   41,107.52
326   1,297.20   231.23   1,065.97   40,041.55
327   1,297.20   225.23   1,071.96   38,969.59
328   1,297.20   219.20   1,077.99   37,891.60
329   1,297.20   213.14   1,084.06   36,807.54
330   1,297.20   207.04   1,090.15   35,717.39
331   1,297.20   200.91   1,096.29   34,621.10
332   1,297.20   194.74   1,102.45   33,518.65
333   1,297.20   188.54   1,108.65   32,410.00
334   1,297.20   182.31   1,114.89   31,295.11
335   1,297.20   176.03   1,121.16   30,173.94
336   1,297.20   169.73   1,127.47   29,046.48
337   1,297.20   163.39   1,133.81   27,912.67
338   1,297.20   157.01   1,140.19   26,772.48
339   1,297.20   150.60   1,146.60   25,625.88
340   1,297.20   144.15   1,153.05   24,472.83
341   1,297.20   137.66   1,159.54   23,313.29
342   1,297.20   131.14   1,166.06   22,147.23
343   1,297.20   124.58   1,172.62   20,974.61
344   1,297.20   117.98   1,179.21   19,795.40
345   1,297.20   111.35   1,185.85   18,609.55
346   1,297.20   104.68   1,192.52   17,417.04
347   1,297.20    97.97   1,199.23   16,217.81
348   1,297.20    91.23   1,205.97   15,011.84
349   1,297.20    84.44   1,212.75   13,799.09
350   1,297.20    77.62   1,219.58   12,579.51
351   1,297.20    70.76   1,226.44   11,353.07
352   1,297.20    63.86   1,233.34   10,119.74
353   1,297.20    56.92   1,240.27    8,879.46
354   1,297.20    49.95   1,247.25    7,632.22
355   1,297.20    42.93   1,254.26    6,377.95
356   1,297.20    35.88   1,261.32    5,116.63
357   1,297.20    28.78   1,268.42    3,848.22
358   1,297.20    21.65   1,275.55    2,572.67
359   1,297.20    14.47   1,282.72    1,289.94
360   1,297.20     7.26   1,289.94        0.00
                          Remaining Loan Balance
           Month          Balance
                        After Payment 12 = 197,868.50
                       12        0
      250,000.00       12 197868.5

           Title
      200,000.00          Remaining Loan Balance After Payment 12 = 197,868.50

      150,000.00


      100,000.00


       50,000.00


              -
                   0       60    120    180    240      300   360   420
                                          Month




Change the chart by using the scroll bar

								
To top