Enviar búsqueda
Cargar
Loan analysis
•
0 recomendaciones
•
400 vistas
J
J C
Seguir
Economía y finanzas
Empresariales
Denunciar
Compartir
Denunciar
Compartir
1 de 7
Descargar ahora
Descargar para leer sin conexión
Recomendados
Summary of loan and payments
Summary of loan and payments
J C
capital one Annual Report1996
capital one Annual Report1996
finance13
capital one Annual Report1998
capital one Annual Report1998
finance13
AR BBT Annual2005
AR BBT Annual2005
finance25
Hilton-Baird Collection Services' Late Payment Survey January 2013 report
Hilton-Baird Collection Services' Late Payment Survey January 2013 report
Hilton-Baird Group - Cash flow solutions for businesses
progressive mreport-03/04
progressive mreport-03/04
finance18
BANK OF AMERICA 2000 Annual Report
BANK OF AMERICA 2000 Annual Report
QuarterlyEarningsReports3
Paychex Fiscal 2010 Annual Report
Paychex Fiscal 2010 Annual Report
kmdefilipps
Más contenido relacionado
La actualidad más candente
ccc_1997AR
ccc_1997AR
finance49
gannett 2002ar
gannett 2002ar
finance30
capital one Annual Report2000
capital one Annual Report2000
finance13
BANK OF AMERICA 1998 Annual Report
BANK OF AMERICA 1998 Annual Report
QuarterlyEarningsReports3
erie insurance group 2006-annual-report
erie insurance group 2006-annual-report
finance49
credit-suisse Credit Suisse Group Interim Report 2000
credit-suisse Credit Suisse Group Interim Report 2000
QuarterlyEarningsReports2
First Quarter 2008 Earnings Presentation
First Quarter 2008 Earnings Presentation
QuarterlyEarningsReports3
Q3 2009 Earning Report of Commerce Bancshares, Inc.
Q3 2009 Earning Report of Commerce Bancshares, Inc.
earningreport earningreport
gannett 2003ar
gannett 2003ar
finance30
gannett 06AnnualReport
gannett 06AnnualReport
finance30
erie insurance group 2003-annual-report
erie insurance group 2003-annual-report
finance49
Auto Loan Calculator421
Auto Loan Calculator421
guesta23df43
danaher 07_4Q_Release
danaher 07_4Q_Release
finance24
gannett 2004AR
gannett 2004AR
finance30
nordstrom 2003annualreport
nordstrom 2003annualreport
finance43
La actualidad más candente
(15)
ccc_1997AR
ccc_1997AR
gannett 2002ar
gannett 2002ar
capital one Annual Report2000
capital one Annual Report2000
BANK OF AMERICA 1998 Annual Report
BANK OF AMERICA 1998 Annual Report
erie insurance group 2006-annual-report
erie insurance group 2006-annual-report
credit-suisse Credit Suisse Group Interim Report 2000
credit-suisse Credit Suisse Group Interim Report 2000
First Quarter 2008 Earnings Presentation
First Quarter 2008 Earnings Presentation
Q3 2009 Earning Report of Commerce Bancshares, Inc.
Q3 2009 Earning Report of Commerce Bancshares, Inc.
gannett 2003ar
gannett 2003ar
gannett 06AnnualReport
gannett 06AnnualReport
erie insurance group 2003-annual-report
erie insurance group 2003-annual-report
Auto Loan Calculator421
Auto Loan Calculator421
danaher 07_4Q_Release
danaher 07_4Q_Release
gannett 2004AR
gannett 2004AR
nordstrom 2003annualreport
nordstrom 2003annualreport
Similar a Loan analysis
capital one Annual Report1997
capital one Annual Report1997
finance13
Private Equity.Venture Capital Fund VALUATION MODEL & BUSINESS PLAN. A Real E...
Private Equity.Venture Capital Fund VALUATION MODEL & BUSINESS PLAN. A Real E...
Manuel Lacarte
Carlsbad Unified: Pie Chart Finances
Carlsbad Unified: Pie Chart Finances
dvodicka
PRT Infographic
PRT Infographic
Jay Dinunzio
360892670837 2
360892670837 2
Shishir Paudyal
815222773 21 Jan2010
815222773 21 Jan2010
Nandhini Karmehen
Vh Sample Computation Bank Fin.
Vh Sample Computation Bank Fin.
gerbrigoli
wesco international Non-Gap%202Q08
wesco international Non-Gap%202Q08
finance34
wesco international Non-Gap%202Q08
wesco international Non-Gap%202Q08
finance34
Vh Sample Computation In House Fin.
Vh Sample Computation In House Fin.
gerbrigoli
Scholar (english)
Scholar (english)
Mohd Khair Mohd
nordstrom 2003annualreport
nordstrom 2003annualreport
finance43
JPMorgan Chase Financial highlights and trends
JPMorgan Chase Financial highlights and trends
finance2
progressive mreport-03/04
progressive mreport-03/04
finance18
Mortgage Commitment Sample
Mortgage Commitment Sample
Altapacific
soverreigh bancorp 2000_annual_report
soverreigh bancorp 2000_annual_report
finance47
Q1 2009 Earning Report of Bank of America Corp
Q1 2009 Earning Report of Bank of America Corp
earningreport earningreport
Bankofamericaslides
Bankofamericaslides
Joseph Weisenthal
Q1 2009 Financial Report of BB&T Corp
Q1 2009 Financial Report of BB&T Corp
earningreport earningreport
Similar a Loan analysis
(19)
capital one Annual Report1997
capital one Annual Report1997
Private Equity.Venture Capital Fund VALUATION MODEL & BUSINESS PLAN. A Real E...
Private Equity.Venture Capital Fund VALUATION MODEL & BUSINESS PLAN. A Real E...
Carlsbad Unified: Pie Chart Finances
Carlsbad Unified: Pie Chart Finances
PRT Infographic
PRT Infographic
360892670837 2
360892670837 2
815222773 21 Jan2010
815222773 21 Jan2010
Vh Sample Computation Bank Fin.
Vh Sample Computation Bank Fin.
wesco international Non-Gap%202Q08
wesco international Non-Gap%202Q08
wesco international Non-Gap%202Q08
wesco international Non-Gap%202Q08
Vh Sample Computation In House Fin.
Vh Sample Computation In House Fin.
Scholar (english)
Scholar (english)
nordstrom 2003annualreport
nordstrom 2003annualreport
JPMorgan Chase Financial highlights and trends
JPMorgan Chase Financial highlights and trends
progressive mreport-03/04
progressive mreport-03/04
Mortgage Commitment Sample
Mortgage Commitment Sample
soverreigh bancorp 2000_annual_report
soverreigh bancorp 2000_annual_report
Q1 2009 Earning Report of Bank of America Corp
Q1 2009 Earning Report of Bank of America Corp
Bankofamericaslides
Bankofamericaslides
Q1 2009 Financial Report of BB&T Corp
Q1 2009 Financial Report of BB&T Corp
Más de J C
Structural calculations (conections and slab)
Structural calculations (conections and slab)
J C
Summary of costs
Summary of costs
J C
Gutter sizing data
Gutter sizing data
J C
Irrigation savings
Irrigation savings
J C
Water storage data
Water storage data
J C
Leed 2009 checklist
Leed 2009 checklist
J C
Leed consultant review
Leed consultant review
J C
Leed 2009 checklist
Leed 2009 checklist
J C
Costs
Costs
J C
Schedule
Schedule
J C
Final pv system
Final pv system
J C
Pv system analysis
Pv system analysis
J C
Pv system sizing
Pv system sizing
J C
Structural costs
Structural costs
J C
Foundation Analysis
Foundation Analysis
J C
Foundation data
Foundation data
J C
Irrigation Plan
Irrigation Plan
J C
Irrigation demand
Irrigation demand
J C
Storage capacity
Storage capacity
J C
Water Collected On Roof
Water Collected On Roof
J C
Más de J C
(20)
Structural calculations (conections and slab)
Structural calculations (conections and slab)
Summary of costs
Summary of costs
Gutter sizing data
Gutter sizing data
Irrigation savings
Irrigation savings
Water storage data
Water storage data
Leed 2009 checklist
Leed 2009 checklist
Leed consultant review
Leed consultant review
Leed 2009 checklist
Leed 2009 checklist
Costs
Costs
Schedule
Schedule
Final pv system
Final pv system
Pv system analysis
Pv system analysis
Pv system sizing
Pv system sizing
Structural costs
Structural costs
Foundation Analysis
Foundation Analysis
Foundation data
Foundation data
Irrigation Plan
Irrigation Plan
Irrigation demand
Irrigation demand
Storage capacity
Storage capacity
Water Collected On Roof
Water Collected On Roof
Último
Monthly Economic Monitoring of Ukraine No.230, March 2024
Monthly Economic Monitoring of Ukraine No.230, March 2024
Інститут економічних досліджень та політичних консультацій
Mphasis - Schwab Newsletter PDF - Sample 8707
Mphasis - Schwab Newsletter PDF - Sample 8707
harshan90
Commercial Bank Economic Capsule - March 2024
Commercial Bank Economic Capsule - March 2024
Commercial Bank of Ceylon PLC
Stock Market Brief Deck for March 19 2024.pdf
Stock Market Brief Deck for March 19 2024.pdf
Michael Silva
Solution manual for Intermediate Accounting, 11th Edition by David Spiceland...
Solution manual for Intermediate Accounting, 11th Edition by David Spiceland...
mwangimwangi222
Contracts with Interdependent Preferences
Contracts with Interdependent Preferences
GRAPE
LIC PRIVATISATION its a bane or boon.pptx
LIC PRIVATISATION its a bane or boon.pptx
sonamyadav7097
What Key Factors Should Risk Officers Consider When Using Generative AI
What Key Factors Should Risk Officers Consider When Using Generative AI
360factors
Slideshare - ONS Economic Forum Slidepack - 18 March 2024.pptx
Slideshare - ONS Economic Forum Slidepack - 18 March 2024.pptx
Office for National Statistics
2024.03 Strategic Resources Presentation
2024.03 Strategic Resources Presentation
Adnet Communications
MARKET FAILURE SITUATION IN THE ECONOMY.
MARKET FAILURE SITUATION IN THE ECONOMY.
Arifa Saeed
Stock Market Brief Deck for March 26.pdf
Stock Market Brief Deck for March 26.pdf
Michael Silva
Effects & Policies Of Bank Consolidation
Effects & Policies Of Bank Consolidation
Bangabandhu Sheikh Mujibur Rahman Science and Technology University Gopalganj, Bangladesh
India Economic Survey Complete for the year of 2022 to 2023
India Economic Survey Complete for the year of 2022 to 2023
SkillCircle
Lundin Gold March 2024 Corporate Presentation - PDAC v1.pdf
Lundin Gold March 2024 Corporate Presentation - PDAC v1.pdf
Adnet Communications
Sarlat Advisory - Corporate Brochure - 2024
Sarlat Advisory - Corporate Brochure - 2024
Guillaume Ⓥ Sarlat
Hungarys economy made by Robert Miklos
Hungarys economy made by Robert Miklos
beduinpower135
Stock Market Brief Deck for 3/22/2024.pdf
Stock Market Brief Deck for 3/22/2024.pdf
Michael Silva
Monthly Market Risk Update: March 2024 [SlideShare]
Monthly Market Risk Update: March 2024 [SlideShare]
Commonwealth
Buy and Sell Urban Tots unlisted shares.pptx
Buy and Sell Urban Tots unlisted shares.pptx
Precize Formely Leadoff
Último
(20)
Monthly Economic Monitoring of Ukraine No.230, March 2024
Monthly Economic Monitoring of Ukraine No.230, March 2024
Mphasis - Schwab Newsletter PDF - Sample 8707
Mphasis - Schwab Newsletter PDF - Sample 8707
Commercial Bank Economic Capsule - March 2024
Commercial Bank Economic Capsule - March 2024
Stock Market Brief Deck for March 19 2024.pdf
Stock Market Brief Deck for March 19 2024.pdf
Solution manual for Intermediate Accounting, 11th Edition by David Spiceland...
Solution manual for Intermediate Accounting, 11th Edition by David Spiceland...
Contracts with Interdependent Preferences
Contracts with Interdependent Preferences
LIC PRIVATISATION its a bane or boon.pptx
LIC PRIVATISATION its a bane or boon.pptx
What Key Factors Should Risk Officers Consider When Using Generative AI
What Key Factors Should Risk Officers Consider When Using Generative AI
Slideshare - ONS Economic Forum Slidepack - 18 March 2024.pptx
Slideshare - ONS Economic Forum Slidepack - 18 March 2024.pptx
2024.03 Strategic Resources Presentation
2024.03 Strategic Resources Presentation
MARKET FAILURE SITUATION IN THE ECONOMY.
MARKET FAILURE SITUATION IN THE ECONOMY.
Stock Market Brief Deck for March 26.pdf
Stock Market Brief Deck for March 26.pdf
Effects & Policies Of Bank Consolidation
Effects & Policies Of Bank Consolidation
India Economic Survey Complete for the year of 2022 to 2023
India Economic Survey Complete for the year of 2022 to 2023
Lundin Gold March 2024 Corporate Presentation - PDAC v1.pdf
Lundin Gold March 2024 Corporate Presentation - PDAC v1.pdf
Sarlat Advisory - Corporate Brochure - 2024
Sarlat Advisory - Corporate Brochure - 2024
Hungarys economy made by Robert Miklos
Hungarys economy made by Robert Miklos
Stock Market Brief Deck for 3/22/2024.pdf
Stock Market Brief Deck for 3/22/2024.pdf
Monthly Market Risk Update: March 2024 [SlideShare]
Monthly Market Risk Update: March 2024 [SlideShare]
Buy and Sell Urban Tots unlisted shares.pptx
Buy and Sell Urban Tots unlisted shares.pptx
Loan analysis
1.
Page 1 of
24 Eco-Plaza Commercial Loan Loan Information Balance at a Specified Year Loan Amount 3,235,102.73 Balance at Year … 15 Annual Interest Rate 3.00% Date 3/1/2028 Term Length (in Years) 30 Interest Paid 1,195,024.36 First Payment Date 4/1/2013 Principal Paid 1,260,053.24 Compound Period Monthly Outstanding Balance 1,975,049.49 Payment Frequency Monthly [42] Monthly Payment 13,639.32 Summary Years Until Paid Off 30 Property Value or Price 3,235,102.73 Number of Payments 360 Yearly Property Taxes 58,231.85 Last Payment Date 3/1/2043 Yearly Insurance 25,880.82 Total Payments 4,910,157.36 Monthly PMI 80.00 Total Interest 1,675,054.63 PITI Payment 20,728.71 Fixed-Rate or ARM Extra Payments Variable or Fixed Rate Fixed Rate Extra Payment $ - Years Rate Remains Fixed 3 Payment Interval 1 Interest Rate Cap 12.00% Extra Annual Payment $ - Interest Rate Minimum 4.00% Payment # (1-12) 1 Periods Between Adjustments 12 Total Extra Payments - Estimated Adjustment 0.25% Interest Savings 0.00 Highest Monthly Payment 13,641.48 3,500,000 No Extra Payments 4.0% Interest Rate History [42] Balance 3,000,000 3.0% Totals Assuming No Extra Payments 2,500,000 Total Payments $4,910,157 2.0% 2,000,000 Total Interest $1,675,055 1.0% Payment # Periods Per Year 12 1,500,000 0.0% 0 100 200 300 400 1,000,000 500,000 Tax Deduction 0 Tax Bracket 25.00% 2013 2015 2017 2019 2021 2023 2025 2027 2029 2031 2033 2035 2037 2039 2041 Effective Rate 2.250% Tax Returned 418,764 Payment Schedule [42] Payment Interest Interest Payment Extra Additional Principal Cmltv Tax No. Date Year Rate Due Due Payments Payment Paid Balance Tax Returned Returned $3,235,102.73 1 4/1/2013 3.000% 8,087.76 13,639.32 0.00 5,551.56 3,229,551.17 2,021.94 2,021.94 2 5/1/2013 3.000% 8,073.88 13,639.32 0.00 5,565.44 3,223,985.73 2,018.47 4,040.41 3 6/1/2013 3.000% 8,059.96 13,639.32 0.00 5,579.36 3,218,406.37 2,014.99 6,055.40 4 7/1/2013 3.000% 8,046.02 13,639.32 0.00 5,593.30 3,212,813.07 2,011.51 8,066.91 5 8/1/2013 3.000% 8,032.03 13,639.32 0.00 5,607.29 3,207,205.78 2,008.01 10,074.91 6 9/1/2013 3.000% 8,018.01 13,639.32 0.00 5,621.31 3,201,584.47 2,004.50 12,079.42 7 10/1/2013 3.000% 8,003.96 13,639.32 0.00 5,635.36 3,195,949.11 2,000.99 14,080.41 8 11/1/2013 3.000% 7,989.87 13,639.32 0.00 5,649.45 3,190,299.66 1,997.47 16,077.87 9 12/1/2013 3.000% 7,975.75 13,639.32 0.00 5,663.57 3,184,636.09 1,993.94 18,071.81 10 1/1/2014 3.000% 7,961.59 13,639.32 0.00 5,677.73 3,178,958.36 1,990.40 20,062.21 11 2/1/2014 3.000% 7,947.40 13,639.32 0.00 5,691.92 3,173,266.44 1,986.85 22,049.06 12 3/1/2014 1 3.000% 7,933.17 13,639.32 0.00 5,706.15 3,167,560.29 1,983.29 24,032.35 13 4/1/2014 3.000% 7,918.90 13,639.32 0.00 5,720.42 3,161,839.87 1,979.73 26,012.08 14 5/1/2014 3.000% 7,904.60 13,639.32 0.00 5,734.72 3,156,105.15 1,976.15 27,988.23 15 6/1/2014 3.000% 7,890.26 13,639.32 0.00 5,749.06 3,150,356.09 1,972.57 29,960.79 16 7/1/2014 3.000% 7,875.89 13,639.32 0.00 5,763.43 3,144,592.66 1,968.97 31,929.76 17 8/1/2014 3.000% 7,861.48 13,639.32 0.00 5,777.84 3,138,814.82 1,965.37 33,895.13 18 9/1/2014 3.000% 7,847.04 13,639.32 0.00 5,792.28 3,133,022.54 1,961.76 35,856.89 19 10/1/2014 3.000% 7,832.56 13,639.32 0.00 5,806.76 3,127,215.78 1,958.14 37,815.03 20 11/1/2014 3.000% 7,818.04 13,639.32 0.00 5,821.28 3,121,394.50 1,954.51 39,769.54 21 12/1/2014 3.000% 7,803.49 13,639.32 0.00 5,835.83 3,115,558.67 1,950.87 41,720.42 22 1/1/2015 3.000% 7,788.90 13,639.32 0.00 5,850.42 3,109,708.25 1,947.23 43,667.64 http://www.vertex42.com/Calculators/home-mortgage-calculator.html © 2007 Vertex42 LLC
2.
Payment
Interest Interest Payment Extra Additional Principal Page 2 of 24 Cmltv Tax No. Date Year Rate Due Due Payments Payment Paid Balance Tax Returned Returned 23 2/1/2015 3.000% 7,774.27 13,639.32 0.00 5,865.05 3,103,843.20 1,943.57 45,611.21 24 3/1/2015 2 3.000% 7,759.61 13,639.32 0.00 5,879.71 3,097,963.49 1,939.90 47,551.11 25 4/1/2015 3.000% 7,744.91 13,639.32 0.00 5,894.41 3,092,069.08 1,936.23 49,487.34 26 5/1/2015 3.000% 7,730.17 13,639.32 0.00 5,909.15 3,086,159.93 1,932.54 51,419.88 27 6/1/2015 3.000% 7,715.40 13,639.32 0.00 5,923.92 3,080,236.01 1,928.85 53,348.73 28 7/1/2015 3.000% 7,700.59 13,639.32 0.00 5,938.73 3,074,297.28 1,925.15 55,273.88 29 8/1/2015 3.000% 7,685.74 13,639.32 0.00 5,953.58 3,068,343.70 1,921.44 57,195.31 30 9/1/2015 3.000% 7,670.86 13,639.32 0.00 5,968.46 3,062,375.24 1,917.72 59,113.03 31 10/1/2015 3.000% 7,655.94 13,639.32 0.00 5,983.38 3,056,391.86 1,913.99 61,027.01 32 11/1/2015 3.000% 7,640.98 13,639.32 0.00 5,998.34 3,050,393.52 1,910.25 62,937.26 33 12/1/2015 3.000% 7,625.98 13,639.32 0.00 6,013.34 3,044,380.18 1,906.50 64,843.75 34 1/1/2016 3.000% 7,610.95 13,639.32 0.00 6,028.37 3,038,351.81 1,902.74 66,746.49 35 2/1/2016 3.000% 7,595.88 13,639.32 0.00 6,043.44 3,032,308.37 1,898.97 68,645.46 36 3/1/2016 3 3.000% 7,580.77 13,639.32 0.00 6,058.55 3,026,249.82 1,895.19 70,540.65 37 4/1/2016 3.000% 7,565.62 13,639.32 0.00 6,073.70 3,020,176.12 1,891.41 72,432.06 38 5/1/2016 3.000% 7,550.44 13,639.32 0.00 6,088.88 3,014,087.24 1,887.61 74,319.67 39 6/1/2016 3.000% 7,535.22 13,639.32 0.00 6,104.10 3,007,983.14 1,883.81 76,203.47 40 7/1/2016 3.000% 7,519.96 13,639.32 0.00 6,119.36 3,001,863.78 1,879.99 78,083.46 41 8/1/2016 3.000% 7,504.66 13,639.32 0.00 6,134.66 2,995,729.12 1,876.17 79,959.63 42 9/1/2016 3.000% 7,489.32 13,639.32 0.00 6,150.00 2,989,579.12 1,872.33 81,831.96 43 10/1/2016 3.000% 7,473.95 13,639.32 0.00 6,165.37 2,983,413.75 1,868.49 83,700.45 44 11/1/2016 3.000% 7,458.53 13,639.32 0.00 6,180.79 2,977,232.96 1,864.63 85,565.08 45 12/1/2016 3.000% 7,443.08 13,639.32 0.00 6,196.24 2,971,036.72 1,860.77 87,425.85 46 1/1/2017 3.000% 7,427.59 13,639.32 0.00 6,211.73 2,964,824.99 1,856.90 89,282.75 47 2/1/2017 3.000% 7,412.06 13,639.32 0.00 6,227.26 2,958,597.73 1,853.02 91,135.76 48 3/1/2017 4 3.000% 7,396.49 13,639.32 0.00 6,242.83 2,952,354.90 1,849.12 92,984.88 49 4/1/2017 3.000% 7,380.89 13,639.32 0.00 6,258.43 2,946,096.47 1,845.22 94,830.11 50 5/1/2017 3.000% 7,365.24 13,639.32 0.00 6,274.08 2,939,822.39 1,841.31 96,671.42 51 6/1/2017 3.000% 7,349.56 13,639.32 0.00 6,289.76 2,933,532.63 1,837.39 98,508.81 52 7/1/2017 3.000% 7,333.83 13,639.32 0.00 6,305.49 2,927,227.14 1,833.46 100,342.26 53 8/1/2017 3.000% 7,318.07 13,639.32 0.00 6,321.25 2,920,905.89 1,829.52 102,171.78 54 9/1/2017 3.000% 7,302.26 13,639.32 0.00 6,337.06 2,914,568.83 1,825.57 103,997.35 55 10/1/2017 3.000% 7,286.42 13,639.32 0.00 6,352.90 2,908,215.93 1,821.61 105,818.95 56 11/1/2017 3.000% 7,270.54 13,639.32 0.00 6,368.78 2,901,847.15 1,817.64 107,636.59 57 12/1/2017 3.000% 7,254.62 13,639.32 0.00 6,384.70 2,895,462.45 1,813.66 109,450.24 58 1/1/2018 3.000% 7,238.66 13,639.32 0.00 6,400.66 2,889,061.79 1,809.67 111,259.91 59 2/1/2018 3.000% 7,222.65 13,639.32 0.00 6,416.67 2,882,645.12 1,805.66 113,065.57 60 3/1/2018 5 3.000% 7,206.61 13,639.32 0.00 6,432.71 2,876,212.41 1,801.65 114,867.22 61 4/1/2018 3.000% 7,190.53 13,639.32 0.00 6,448.79 2,869,763.62 1,797.63 116,664.85 62 5/1/2018 3.000% 7,174.41 13,639.32 0.00 6,464.91 2,863,298.71 1,793.60 118,458.46 63 6/1/2018 3.000% 7,158.25 13,639.32 0.00 6,481.07 2,856,817.64 1,789.56 120,248.02 64 7/1/2018 3.000% 7,142.04 13,639.32 0.00 6,497.28 2,850,320.36 1,785.51 122,033.53 65 8/1/2018 3.000% 7,125.80 13,639.32 0.00 6,513.52 2,843,806.84 1,781.45 123,814.98 66 9/1/2018 3.000% 7,109.52 13,639.32 0.00 6,529.80 2,837,277.04 1,777.38 125,592.36 67 10/1/2018 3.000% 7,093.19 13,639.32 0.00 6,546.13 2,830,730.91 1,773.30 127,365.66 68 11/1/2018 3.000% 7,076.83 13,639.32 0.00 6,562.49 2,824,168.42 1,769.21 129,134.86 69 12/1/2018 3.000% 7,060.42 13,639.32 0.00 6,578.90 2,817,589.52 1,765.11 130,899.97 70 1/1/2019 3.000% 7,043.97 13,639.32 0.00 6,595.35 2,810,994.17 1,760.99 132,660.96 71 2/1/2019 3.000% 7,027.49 13,639.32 0.00 6,611.83 2,804,382.34 1,756.87 134,417.83 72 3/1/2019 6 3.000% 7,010.96 13,639.32 0.00 6,628.36 2,797,753.98 1,752.74 136,170.57 73 4/1/2019 3.000% 6,994.38 13,639.32 0.00 6,644.94 2,791,109.04 1,748.60 137,919.17 74 5/1/2019 3.000% 6,977.77 13,639.32 0.00 6,661.55 2,784,447.49 1,744.44 139,663.61 75 6/1/2019 3.000% 6,961.12 13,639.32 0.00 6,678.20 2,777,769.29 1,740.28 141,403.89 76 7/1/2019 3.000% 6,944.42 13,639.32 0.00 6,694.90 2,771,074.39 1,736.11 143,140.00 77 8/1/2019 3.000% 6,927.69 13,639.32 0.00 6,711.63 2,764,362.76 1,731.92 144,871.92 78 9/1/2019 3.000% 6,910.91 13,639.32 0.00 6,728.41 2,757,634.35 1,727.73 146,599.65 79 10/1/2019 3.000% 6,894.09 13,639.32 0.00 6,745.23 2,750,889.12 1,723.52 148,323.17 80 11/1/2019 3.000% 6,877.22 13,639.32 0.00 6,762.10 2,744,127.02 1,719.31 150,042.47 81 12/1/2019 3.000% 6,860.32 13,639.32 0.00 6,779.00 2,737,348.02 1,715.08 151,757.55 82 1/1/2020 3.000% 6,843.37 13,639.32 0.00 6,795.95 2,730,552.07 1,710.84 153,468.40 83 2/1/2020 3.000% 6,826.38 13,639.32 0.00 6,812.94 2,723,739.13 1,706.60 155,174.99 84 3/1/2020 7 3.000% 6,809.35 13,639.32 0.00 6,829.97 2,716,909.16 1,702.34 156,877.33 85 4/1/2020 3.000% 6,792.27 13,639.32 0.00 6,847.05 2,710,062.11 1,698.07 158,575.40 86 5/1/2020 3.000% 6,775.16 13,639.32 0.00 6,864.16 2,703,197.95 1,693.79 160,269.19 87 6/1/2020 3.000% 6,757.99 13,639.32 0.00 6,881.33 2,696,316.62 1,689.50 161,958.68 88 7/1/2020 3.000% 6,740.79 13,639.32 0.00 6,898.53 2,689,418.09 1,685.20 163,643.88 89 8/1/2020 3.000% 6,723.55 13,639.32 0.00 6,915.77 2,682,502.32 1,680.89 165,324.77 http://www.vertex42.com/Calculators/home-mortgage-calculator.html © 2007 Vertex42 LLC
3.
Payment
Interest Interest Payment Extra Additional Principal Page 3 of 24 Cmltv Tax No. Date Year Rate Due Due Payments Payment Paid Balance Tax Returned Returned 90 9/1/2020 3.000% 6,706.26 13,639.32 0.00 6,933.06 2,675,569.26 1,676.57 167,001.33 91 10/1/2020 3.000% 6,688.92 13,639.32 0.00 6,950.40 2,668,618.86 1,672.23 168,673.56 92 11/1/2020 3.000% 6,671.55 13,639.32 0.00 6,967.77 2,661,651.09 1,667.89 170,341.45 93 12/1/2020 3.000% 6,654.13 13,639.32 0.00 6,985.19 2,654,665.90 1,663.53 172,004.98 94 1/1/2021 3.000% 6,636.66 13,639.32 0.00 7,002.66 2,647,663.24 1,659.17 173,664.15 95 2/1/2021 3.000% 6,619.16 13,639.32 0.00 7,020.16 2,640,643.08 1,654.79 175,318.94 96 3/1/2021 8 3.000% 6,601.61 13,639.32 0.00 7,037.71 2,633,605.37 1,650.40 176,969.34 97 4/1/2021 3.000% 6,584.01 13,639.32 0.00 7,055.31 2,626,550.06 1,646.00 178,615.34 98 5/1/2021 3.000% 6,566.38 13,639.32 0.00 7,072.94 2,619,477.12 1,641.60 180,256.94 99 6/1/2021 3.000% 6,548.69 13,639.32 0.00 7,090.63 2,612,386.49 1,637.17 181,894.11 100 7/1/2021 3.000% 6,530.97 13,639.32 0.00 7,108.35 2,605,278.14 1,632.74 183,526.85 101 8/1/2021 3.000% 6,513.20 13,639.32 0.00 7,126.12 2,598,152.02 1,628.30 185,155.15 102 9/1/2021 3.000% 6,495.38 13,639.32 0.00 7,143.94 2,591,008.08 1,623.85 186,779.00 103 10/1/2021 3.000% 6,477.52 13,639.32 0.00 7,161.80 2,583,846.28 1,619.38 188,398.38 104 11/1/2021 3.000% 6,459.62 13,639.32 0.00 7,179.70 2,576,666.58 1,614.91 190,013.28 105 12/1/2021 3.000% 6,441.67 13,639.32 0.00 7,197.65 2,569,468.93 1,610.42 191,623.70 106 1/1/2022 3.000% 6,423.67 13,639.32 0.00 7,215.65 2,562,253.28 1,605.92 193,229.62 107 2/1/2022 3.000% 6,405.63 13,639.32 0.00 7,233.69 2,555,019.59 1,601.41 194,831.03 108 3/1/2022 9 3.000% 6,387.55 13,639.32 0.00 7,251.77 2,547,767.82 1,596.89 196,427.91 109 4/1/2022 3.000% 6,369.42 13,639.32 0.00 7,269.90 2,540,497.92 1,592.36 198,020.27 110 5/1/2022 3.000% 6,351.24 13,639.32 0.00 7,288.08 2,533,209.84 1,587.81 199,608.08 111 6/1/2022 3.000% 6,333.02 13,639.32 0.00 7,306.30 2,525,903.54 1,583.26 201,191.33 112 7/1/2022 3.000% 6,314.76 13,639.32 0.00 7,324.56 2,518,578.98 1,578.69 202,770.02 113 8/1/2022 3.000% 6,296.45 13,639.32 0.00 7,342.87 2,511,236.11 1,574.11 204,344.14 114 9/1/2022 3.000% 6,278.09 13,639.32 0.00 7,361.23 2,503,874.88 1,569.52 205,913.66 115 10/1/2022 3.000% 6,259.69 13,639.32 0.00 7,379.63 2,496,495.25 1,564.92 207,478.58 116 11/1/2022 3.000% 6,241.24 13,639.32 0.00 7,398.08 2,489,097.17 1,560.31 209,038.89 117 12/1/2022 3.000% 6,222.74 13,639.32 0.00 7,416.58 2,481,680.59 1,555.69 210,594.58 118 1/1/2023 3.000% 6,204.20 13,639.32 0.00 7,435.12 2,474,245.47 1,551.05 212,145.63 119 2/1/2023 3.000% 6,185.61 13,639.32 0.00 7,453.71 2,466,791.76 1,546.40 213,692.03 120 3/1/2023 10 3.000% 6,166.98 13,639.32 0.00 7,472.34 2,459,319.42 1,541.75 215,233.77 121 4/1/2023 3.000% 6,148.30 13,639.32 0.00 7,491.02 2,451,828.40 1,537.08 216,770.85 122 5/1/2023 3.000% 6,129.57 13,639.32 0.00 7,509.75 2,444,318.65 1,532.39 218,303.24 123 6/1/2023 3.000% 6,110.80 13,639.32 0.00 7,528.52 2,436,790.13 1,527.70 219,830.94 124 7/1/2023 3.000% 6,091.98 13,639.32 0.00 7,547.34 2,429,242.79 1,523.00 221,353.94 125 8/1/2023 3.000% 6,073.11 13,639.32 0.00 7,566.21 2,421,676.58 1,518.28 222,872.21 126 9/1/2023 3.000% 6,054.19 13,639.32 0.00 7,585.13 2,414,091.45 1,513.55 224,385.76 127 10/1/2023 3.000% 6,035.23 13,639.32 0.00 7,604.09 2,406,487.36 1,508.81 225,894.57 128 11/1/2023 3.000% 6,016.22 13,639.32 0.00 7,623.10 2,398,864.26 1,504.06 227,398.62 129 12/1/2023 3.000% 5,997.16 13,639.32 0.00 7,642.16 2,391,222.10 1,499.29 228,897.91 130 1/1/2024 3.000% 5,978.06 13,639.32 0.00 7,661.26 2,383,560.84 1,494.52 230,392.43 131 2/1/2024 3.000% 5,958.90 13,639.32 0.00 7,680.42 2,375,880.42 1,489.73 231,882.15 132 3/1/2024 11 3.000% 5,939.70 13,639.32 0.00 7,699.62 2,368,180.80 1,484.93 233,367.08 133 4/1/2024 3.000% 5,920.45 13,639.32 0.00 7,718.87 2,360,461.93 1,480.11 234,847.19 134 5/1/2024 3.000% 5,901.15 13,639.32 0.00 7,738.17 2,352,723.76 1,475.29 236,322.48 135 6/1/2024 3.000% 5,881.81 13,639.32 0.00 7,757.51 2,344,966.25 1,470.45 237,792.93 136 7/1/2024 3.000% 5,862.42 13,639.32 0.00 7,776.90 2,337,189.35 1,465.61 239,258.54 137 8/1/2024 3.000% 5,842.97 13,639.32 0.00 7,796.35 2,329,393.00 1,460.74 240,719.28 138 9/1/2024 3.000% 5,823.48 13,639.32 0.00 7,815.84 2,321,577.16 1,455.87 242,175.15 139 10/1/2024 3.000% 5,803.94 13,639.32 0.00 7,835.38 2,313,741.78 1,450.99 243,626.13 140 11/1/2024 3.000% 5,784.35 13,639.32 0.00 7,854.97 2,305,886.81 1,446.09 245,072.22 141 12/1/2024 3.000% 5,764.72 13,639.32 0.00 7,874.60 2,298,012.21 1,441.18 246,513.40 142 1/1/2025 3.000% 5,745.03 13,639.32 0.00 7,894.29 2,290,117.92 1,436.26 247,949.66 143 2/1/2025 3.000% 5,725.29 13,639.32 0.00 7,914.03 2,282,203.89 1,431.32 249,380.98 144 3/1/2025 12 3.000% 5,705.51 13,639.32 0.00 7,933.81 2,274,270.08 1,426.38 250,807.36 145 4/1/2025 3.000% 5,685.68 13,639.32 0.00 7,953.64 2,266,316.44 1,421.42 252,228.78 146 5/1/2025 3.000% 5,665.79 13,639.32 0.00 7,973.53 2,258,342.91 1,416.45 253,645.23 147 6/1/2025 3.000% 5,645.86 13,639.32 0.00 7,993.46 2,250,349.45 1,411.47 255,056.69 148 7/1/2025 3.000% 5,625.87 13,639.32 0.00 8,013.45 2,242,336.00 1,406.47 256,463.16 149 8/1/2025 3.000% 5,605.84 13,639.32 0.00 8,033.48 2,234,302.52 1,401.46 257,864.62 150 9/1/2025 3.000% 5,585.76 13,639.32 0.00 8,053.56 2,226,248.96 1,396.44 259,261.06 151 10/1/2025 3.000% 5,565.62 13,639.32 0.00 8,073.70 2,218,175.26 1,391.41 260,652.46 152 11/1/2025 3.000% 5,545.44 13,639.32 0.00 8,093.88 2,210,081.38 1,386.36 262,038.82 153 12/1/2025 3.000% 5,525.20 13,639.32 0.00 8,114.12 2,201,967.26 1,381.30 263,420.12 154 1/1/2026 3.000% 5,504.92 13,639.32 0.00 8,134.40 2,193,832.86 1,376.23 264,796.35 155 2/1/2026 3.000% 5,484.58 13,639.32 0.00 8,154.74 2,185,678.12 1,371.15 266,167.50 156 3/1/2026 13 3.000% 5,464.20 13,639.32 0.00 8,175.12 2,177,503.00 1,366.05 267,533.55 http://www.vertex42.com/Calculators/home-mortgage-calculator.html © 2007 Vertex42 LLC
4.
Payment
Interest Interest Payment Extra Additional Principal Page 4 of 24 Cmltv Tax No. Date Year Rate Due Due Payments Payment Paid Balance Tax Returned Returned 157 4/1/2026 3.000% 5,443.76 13,639.32 0.00 8,195.56 2,169,307.44 1,360.94 268,894.49 158 5/1/2026 3.000% 5,423.27 13,639.32 0.00 8,216.05 2,161,091.39 1,355.82 270,250.31 159 6/1/2026 3.000% 5,402.73 13,639.32 0.00 8,236.59 2,152,854.80 1,350.68 271,600.99 160 7/1/2026 3.000% 5,382.14 13,639.32 0.00 8,257.18 2,144,597.62 1,345.54 272,946.52 161 8/1/2026 3.000% 5,361.49 13,639.32 0.00 8,277.83 2,136,319.79 1,340.37 274,286.90 162 9/1/2026 3.000% 5,340.80 13,639.32 0.00 8,298.52 2,128,021.27 1,335.20 275,622.10 163 10/1/2026 3.000% 5,320.05 13,639.32 0.00 8,319.27 2,119,702.00 1,330.01 276,952.11 164 11/1/2026 3.000% 5,299.25 13,639.32 0.00 8,340.07 2,111,361.93 1,324.81 278,276.92 165 12/1/2026 3.000% 5,278.40 13,639.32 0.00 8,360.92 2,103,001.01 1,319.60 279,596.52 166 1/1/2027 3.000% 5,257.50 13,639.32 0.00 8,381.82 2,094,619.19 1,314.38 280,910.90 167 2/1/2027 3.000% 5,236.55 13,639.32 0.00 8,402.77 2,086,216.42 1,309.14 282,220.03 168 3/1/2027 14 3.000% 5,215.54 13,639.32 0.00 8,423.78 2,077,792.64 1,303.89 283,523.92 169 4/1/2027 3.000% 5,194.48 13,639.32 0.00 8,444.84 2,069,347.80 1,298.62 284,822.54 170 5/1/2027 3.000% 5,173.37 13,639.32 0.00 8,465.95 2,060,881.85 1,293.34 286,115.88 171 6/1/2027 3.000% 5,152.20 13,639.32 0.00 8,487.12 2,052,394.73 1,288.05 287,403.93 172 7/1/2027 3.000% 5,130.99 13,639.32 0.00 8,508.33 2,043,886.40 1,282.75 288,686.68 173 8/1/2027 3.000% 5,109.72 13,639.32 0.00 8,529.60 2,035,356.80 1,277.43 289,964.11 174 9/1/2027 3.000% 5,088.39 13,639.32 0.00 8,550.93 2,026,805.87 1,272.10 291,236.21 175 10/1/2027 3.000% 5,067.01 13,639.32 0.00 8,572.31 2,018,233.56 1,266.75 292,502.96 176 11/1/2027 3.000% 5,045.58 13,639.32 0.00 8,593.74 2,009,639.82 1,261.40 293,764.35 177 12/1/2027 3.000% 5,024.10 13,639.32 0.00 8,615.22 2,001,024.60 1,256.03 295,020.38 178 1/1/2028 3.000% 5,002.56 13,639.32 0.00 8,636.76 1,992,387.84 1,250.64 296,271.02 179 2/1/2028 3.000% 4,980.97 13,639.32 0.00 8,658.35 1,983,729.49 1,245.24 297,516.26 180 3/1/2028 15 3.000% 4,959.32 13,639.32 0.00 8,680.00 1,975,049.49 1,239.83 298,756.09 181 4/1/2028 3.000% 4,937.62 13,639.32 0.00 8,701.70 1,966,347.79 1,234.41 299,990.50 182 5/1/2028 3.000% 4,915.87 13,639.32 0.00 8,723.45 1,957,624.34 1,228.97 301,219.46 183 6/1/2028 3.000% 4,894.06 13,639.32 0.00 8,745.26 1,948,879.08 1,223.52 302,442.98 184 7/1/2028 3.000% 4,872.20 13,639.32 0.00 8,767.12 1,940,111.96 1,218.05 303,661.03 185 8/1/2028 3.000% 4,850.28 13,639.32 0.00 8,789.04 1,931,322.92 1,212.57 304,873.60 186 9/1/2028 3.000% 4,828.31 13,639.32 0.00 8,811.01 1,922,511.91 1,207.08 306,080.68 187 10/1/2028 3.000% 4,806.28 13,639.32 0.00 8,833.04 1,913,678.87 1,201.57 307,282.25 188 11/1/2028 3.000% 4,784.20 13,639.32 0.00 8,855.12 1,904,823.75 1,196.05 308,478.30 189 12/1/2028 3.000% 4,762.06 13,639.32 0.00 8,877.26 1,895,946.49 1,190.52 309,668.81 190 1/1/2029 3.000% 4,739.87 13,639.32 0.00 8,899.45 1,887,047.04 1,184.97 310,853.78 191 2/1/2029 3.000% 4,717.62 13,639.32 0.00 8,921.70 1,878,125.34 1,179.41 312,033.18 192 3/1/2029 16 3.000% 4,695.31 13,639.32 0.00 8,944.01 1,869,181.33 1,173.83 313,207.01 193 4/1/2029 3.000% 4,672.95 13,639.32 0.00 8,966.37 1,860,214.96 1,168.24 314,375.25 194 5/1/2029 3.000% 4,650.54 13,639.32 0.00 8,988.78 1,851,226.18 1,162.64 315,537.88 195 6/1/2029 3.000% 4,628.07 13,639.32 0.00 9,011.25 1,842,214.93 1,157.02 316,694.90 196 7/1/2029 3.000% 4,605.54 13,639.32 0.00 9,033.78 1,833,181.15 1,151.39 317,846.29 197 8/1/2029 3.000% 4,582.95 13,639.32 0.00 9,056.37 1,824,124.78 1,145.74 318,992.02 198 9/1/2029 3.000% 4,560.31 13,639.32 0.00 9,079.01 1,815,045.77 1,140.08 320,132.10 199 10/1/2029 3.000% 4,537.61 13,639.32 0.00 9,101.71 1,805,944.06 1,134.40 321,266.50 200 11/1/2029 3.000% 4,514.86 13,639.32 0.00 9,124.46 1,796,819.60 1,128.72 322,395.22 201 12/1/2029 3.000% 4,492.05 13,639.32 0.00 9,147.27 1,787,672.33 1,123.01 323,518.23 202 1/1/2030 3.000% 4,469.18 13,639.32 0.00 9,170.14 1,778,502.19 1,117.30 324,635.53 203 2/1/2030 3.000% 4,446.26 13,639.32 0.00 9,193.06 1,769,309.13 1,111.57 325,747.09 204 3/1/2030 17 3.000% 4,423.27 13,639.32 0.00 9,216.05 1,760,093.08 1,105.82 326,852.91 205 4/1/2030 3.000% 4,400.23 13,639.32 0.00 9,239.09 1,750,853.99 1,100.06 327,952.97 206 5/1/2030 3.000% 4,377.13 13,639.32 0.00 9,262.19 1,741,591.80 1,094.28 329,047.25 207 6/1/2030 3.000% 4,353.98 13,639.32 0.00 9,285.34 1,732,306.46 1,088.50 330,135.74 208 7/1/2030 3.000% 4,330.77 13,639.32 0.00 9,308.55 1,722,997.91 1,082.69 331,218.44 209 8/1/2030 3.000% 4,307.49 13,639.32 0.00 9,331.83 1,713,666.08 1,076.87 332,295.31 210 9/1/2030 3.000% 4,284.17 13,639.32 0.00 9,355.15 1,704,310.93 1,071.04 333,366.35 211 10/1/2030 3.000% 4,260.78 13,639.32 0.00 9,378.54 1,694,932.39 1,065.20 334,431.55 212 11/1/2030 3.000% 4,237.33 13,639.32 0.00 9,401.99 1,685,530.40 1,059.33 335,490.88 213 12/1/2030 3.000% 4,213.83 13,639.32 0.00 9,425.49 1,676,104.91 1,053.46 336,544.34 214 1/1/2031 3.000% 4,190.26 13,639.32 0.00 9,449.06 1,666,655.85 1,047.57 337,591.90 215 2/1/2031 3.000% 4,166.64 13,639.32 0.00 9,472.68 1,657,183.17 1,041.66 338,633.56 216 3/1/2031 18 3.000% 4,142.96 13,639.32 0.00 9,496.36 1,647,686.81 1,035.74 339,669.30 217 4/1/2031 3.000% 4,119.22 13,639.32 0.00 9,520.10 1,638,166.71 1,029.81 340,699.11 218 5/1/2031 3.000% 4,095.42 13,639.32 0.00 9,543.90 1,628,622.81 1,023.86 341,722.96 219 6/1/2031 3.000% 4,071.56 13,639.32 0.00 9,567.76 1,619,055.05 1,017.89 342,740.85 220 7/1/2031 3.000% 4,047.64 13,639.32 0.00 9,591.68 1,609,463.37 1,011.91 343,752.76 221 8/1/2031 3.000% 4,023.66 13,639.32 0.00 9,615.66 1,599,847.71 1,005.92 344,758.68 222 9/1/2031 3.000% 3,999.62 13,639.32 0.00 9,639.70 1,590,208.01 999.91 345,758.58 223 10/1/2031 3.000% 3,975.52 13,639.32 0.00 9,663.80 1,580,544.21 993.88 346,752.46 http://www.vertex42.com/Calculators/home-mortgage-calculator.html © 2007 Vertex42 LLC
5.
Payment
Interest Interest Payment Extra Additional Principal Page 5 of 24 Cmltv Tax No. Date Year Rate Due Due Payments Payment Paid Balance Tax Returned Returned 224 11/1/2031 3.000% 3,951.36 13,639.32 0.00 9,687.96 1,570,856.25 987.84 347,740.30 225 12/1/2031 3.000% 3,927.14 13,639.32 0.00 9,712.18 1,561,144.07 981.79 348,722.09 226 1/1/2032 3.000% 3,902.86 13,639.32 0.00 9,736.46 1,551,407.61 975.72 349,697.80 227 2/1/2032 3.000% 3,878.52 13,639.32 0.00 9,760.80 1,541,646.81 969.63 350,667.43 228 3/1/2032 19 3.000% 3,854.12 13,639.32 0.00 9,785.20 1,531,861.61 963.53 351,630.96 229 4/1/2032 3.000% 3,829.65 13,639.32 0.00 9,809.67 1,522,051.94 957.41 352,588.37 230 5/1/2032 3.000% 3,805.13 13,639.32 0.00 9,834.19 1,512,217.75 951.28 353,539.66 231 6/1/2032 3.000% 3,780.54 13,639.32 0.00 9,858.78 1,502,358.97 945.14 354,484.79 232 7/1/2032 3.000% 3,755.90 13,639.32 0.00 9,883.42 1,492,475.55 938.98 355,423.77 233 8/1/2032 3.000% 3,731.19 13,639.32 0.00 9,908.13 1,482,567.42 932.80 356,356.56 234 9/1/2032 3.000% 3,706.42 13,639.32 0.00 9,932.90 1,472,634.52 926.61 357,283.17 235 10/1/2032 3.000% 3,681.59 13,639.32 0.00 9,957.73 1,462,676.79 920.40 358,203.57 236 11/1/2032 3.000% 3,656.69 13,639.32 0.00 9,982.63 1,452,694.16 914.17 359,117.74 237 12/1/2032 3.000% 3,631.74 13,639.32 0.00 10,007.58 1,442,686.58 907.94 360,025.67 238 1/1/2033 3.000% 3,606.72 13,639.32 0.00 10,032.60 1,432,653.98 901.68 360,927.35 239 2/1/2033 3.000% 3,581.63 13,639.32 0.00 10,057.69 1,422,596.29 895.41 361,822.76 240 3/1/2033 20 3.000% 3,556.49 13,639.32 0.00 10,082.83 1,412,513.46 889.12 362,711.88 241 4/1/2033 3.000% 3,531.28 13,639.32 0.00 10,108.04 1,402,405.42 882.82 363,594.70 242 5/1/2033 3.000% 3,506.01 13,639.32 0.00 10,133.31 1,392,272.11 876.50 364,471.21 243 6/1/2033 3.000% 3,480.68 13,639.32 0.00 10,158.64 1,382,113.47 870.17 365,341.38 244 7/1/2033 3.000% 3,455.28 13,639.32 0.00 10,184.04 1,371,929.43 863.82 366,205.20 245 8/1/2033 3.000% 3,429.82 13,639.32 0.00 10,209.50 1,361,719.93 857.46 367,062.65 246 9/1/2033 3.000% 3,404.30 13,639.32 0.00 10,235.02 1,351,484.91 851.08 367,913.73 247 10/1/2033 3.000% 3,378.71 13,639.32 0.00 10,260.61 1,341,224.30 844.68 368,758.40 248 11/1/2033 3.000% 3,353.06 13,639.32 0.00 10,286.26 1,330,938.04 838.27 369,596.67 249 12/1/2033 3.000% 3,327.35 13,639.32 0.00 10,311.97 1,320,626.07 831.84 370,428.51 250 1/1/2034 3.000% 3,301.57 13,639.32 0.00 10,337.75 1,310,288.32 825.39 371,253.90 251 2/1/2034 3.000% 3,275.72 13,639.32 0.00 10,363.60 1,299,924.72 818.93 372,072.83 252 3/1/2034 21 3.000% 3,249.81 13,639.32 0.00 10,389.51 1,289,535.21 812.45 372,885.28 253 4/1/2034 3.000% 3,223.84 13,639.32 0.00 10,415.48 1,279,119.73 805.96 373,691.24 254 5/1/2034 3.000% 3,197.80 13,639.32 0.00 10,441.52 1,268,678.21 799.45 374,490.69 255 6/1/2034 3.000% 3,171.70 13,639.32 0.00 10,467.62 1,258,210.59 792.93 375,283.62 256 7/1/2034 3.000% 3,145.53 13,639.32 0.00 10,493.79 1,247,716.80 786.38 376,070.00 257 8/1/2034 3.000% 3,119.29 13,639.32 0.00 10,520.03 1,237,196.77 779.82 376,849.82 258 9/1/2034 3.000% 3,092.99 13,639.32 0.00 10,546.33 1,226,650.44 773.25 377,623.07 259 10/1/2034 3.000% 3,066.63 13,639.32 0.00 10,572.69 1,216,077.75 766.66 378,389.73 260 11/1/2034 3.000% 3,040.19 13,639.32 0.00 10,599.13 1,205,478.62 760.05 379,149.77 261 12/1/2034 3.000% 3,013.70 13,639.32 0.00 10,625.62 1,194,853.00 753.43 379,903.20 262 1/1/2035 3.000% 2,987.13 13,639.32 0.00 10,652.19 1,184,200.81 746.78 380,649.98 263 2/1/2035 3.000% 2,960.50 13,639.32 0.00 10,678.82 1,173,521.99 740.13 381,390.11 264 3/1/2035 22 3.000% 2,933.80 13,639.32 0.00 10,705.52 1,162,816.47 733.45 382,123.56 265 4/1/2035 3.000% 2,907.04 13,639.32 0.00 10,732.28 1,152,084.19 726.76 382,850.32 266 5/1/2035 3.000% 2,880.21 13,639.32 0.00 10,759.11 1,141,325.08 720.05 383,570.37 267 6/1/2035 3.000% 2,853.31 13,639.32 0.00 10,786.01 1,130,539.07 713.33 384,283.70 268 7/1/2035 3.000% 2,826.35 13,639.32 0.00 10,812.97 1,119,726.10 706.59 384,990.28 269 8/1/2035 3.000% 2,799.32 13,639.32 0.00 10,840.00 1,108,886.10 699.83 385,690.11 270 9/1/2035 3.000% 2,772.22 13,639.32 0.00 10,867.10 1,098,019.00 693.06 386,383.17 271 10/1/2035 3.000% 2,745.05 13,639.32 0.00 10,894.27 1,087,124.73 686.26 387,069.43 272 11/1/2035 3.000% 2,717.81 13,639.32 0.00 10,921.51 1,076,203.22 679.45 387,748.88 273 12/1/2035 3.000% 2,690.51 13,639.32 0.00 10,948.81 1,065,254.41 672.63 388,421.51 274 1/1/2036 3.000% 2,663.14 13,639.32 0.00 10,976.18 1,054,278.23 665.79 389,087.30 275 2/1/2036 3.000% 2,635.70 13,639.32 0.00 11,003.62 1,043,274.61 658.93 389,746.22 276 3/1/2036 23 3.000% 2,608.19 13,639.32 0.00 11,031.13 1,032,243.48 652.05 390,398.27 277 4/1/2036 3.000% 2,580.61 13,639.32 0.00 11,058.71 1,021,184.77 645.15 391,043.42 278 5/1/2036 3.000% 2,552.96 13,639.32 0.00 11,086.36 1,010,098.41 638.24 391,681.66 279 6/1/2036 3.000% 2,525.25 13,639.32 0.00 11,114.07 998,984.34 631.31 392,312.97 280 7/1/2036 3.000% 2,497.46 13,639.32 0.00 11,141.86 987,842.48 624.37 392,937.34 281 8/1/2036 3.000% 2,469.61 13,639.32 0.00 11,169.71 976,672.77 617.40 393,554.74 282 9/1/2036 3.000% 2,441.68 13,639.32 0.00 11,197.64 965,475.13 610.42 394,165.16 283 10/1/2036 3.000% 2,413.69 13,639.32 0.00 11,225.63 954,249.50 603.42 394,768.58 284 11/1/2036 3.000% 2,385.62 13,639.32 0.00 11,253.70 942,995.80 596.41 395,364.99 285 12/1/2036 3.000% 2,357.49 13,639.32 0.00 11,281.83 931,713.97 589.37 395,954.36 286 1/1/2037 3.000% 2,329.28 13,639.32 0.00 11,310.04 920,403.93 582.32 396,536.68 287 2/1/2037 3.000% 2,301.01 13,639.32 0.00 11,338.31 909,065.62 575.25 397,111.93 288 3/1/2037 24 3.000% 2,272.66 13,639.32 0.00 11,366.66 897,698.96 568.17 397,680.10 289 4/1/2037 3.000% 2,244.25 13,639.32 0.00 11,395.07 886,303.89 561.06 398,241.16 290 5/1/2037 3.000% 2,215.76 13,639.32 0.00 11,423.56 874,880.33 553.94 398,795.10 http://www.vertex42.com/Calculators/home-mortgage-calculator.html © 2007 Vertex42 LLC
6.
Payment
Interest Interest Payment Extra Additional Principal Page 6 of 24 Cmltv Tax No. Date Year Rate Due Due Payments Payment Paid Balance Tax Returned Returned 291 6/1/2037 3.000% 2,187.20 13,639.32 0.00 11,452.12 863,428.21 546.80 399,341.90 292 7/1/2037 3.000% 2,158.57 13,639.32 0.00 11,480.75 851,947.46 539.64 399,881.54 293 8/1/2037 3.000% 2,129.87 13,639.32 0.00 11,509.45 840,438.01 532.47 400,414.01 294 9/1/2037 3.000% 2,101.10 13,639.32 0.00 11,538.22 828,899.79 525.28 400,939.29 295 10/1/2037 3.000% 2,072.25 13,639.32 0.00 11,567.07 817,332.72 518.06 401,457.35 296 11/1/2037 3.000% 2,043.33 13,639.32 0.00 11,595.99 805,736.73 510.83 401,968.18 297 12/1/2037 3.000% 2,014.34 13,639.32 0.00 11,624.98 794,111.75 503.59 402,471.77 298 1/1/2038 3.000% 1,985.28 13,639.32 0.00 11,654.04 782,457.71 496.32 402,968.09 299 2/1/2038 3.000% 1,956.14 13,639.32 0.00 11,683.18 770,774.53 489.04 403,457.12 300 3/1/2038 25 3.000% 1,926.94 13,639.32 0.00 11,712.38 759,062.15 481.74 403,938.86 301 4/1/2038 3.000% 1,897.66 13,639.32 0.00 11,741.66 747,320.49 474.42 404,413.27 302 5/1/2038 3.000% 1,868.30 13,639.32 0.00 11,771.02 735,549.47 467.08 404,880.35 303 6/1/2038 3.000% 1,838.87 13,639.32 0.00 11,800.45 723,749.02 459.72 405,340.06 304 7/1/2038 3.000% 1,809.37 13,639.32 0.00 11,829.95 711,919.07 452.34 405,792.41 305 8/1/2038 3.000% 1,779.80 13,639.32 0.00 11,859.52 700,059.55 444.95 406,237.36 306 9/1/2038 3.000% 1,750.15 13,639.32 0.00 11,889.17 688,170.38 437.54 406,674.89 307 10/1/2038 3.000% 1,720.43 13,639.32 0.00 11,918.89 676,251.49 430.11 407,105.00 308 11/1/2038 3.000% 1,690.63 13,639.32 0.00 11,948.69 664,302.80 422.66 407,527.66 309 12/1/2038 3.000% 1,660.76 13,639.32 0.00 11,978.56 652,324.24 415.19 407,942.85 310 1/1/2039 3.000% 1,630.81 13,639.32 0.00 12,008.51 640,315.73 407.70 408,350.55 311 2/1/2039 3.000% 1,600.79 13,639.32 0.00 12,038.53 628,277.20 400.20 408,750.75 312 3/1/2039 26 3.000% 1,570.69 13,639.32 0.00 12,068.63 616,208.57 392.67 409,143.42 313 4/1/2039 3.000% 1,540.52 13,639.32 0.00 12,098.80 604,109.77 385.13 409,528.55 314 5/1/2039 3.000% 1,510.27 13,639.32 0.00 12,129.05 591,980.72 377.57 409,906.12 315 6/1/2039 3.000% 1,479.95 13,639.32 0.00 12,159.37 579,821.35 369.99 410,276.11 316 7/1/2039 3.000% 1,449.55 13,639.32 0.00 12,189.77 567,631.58 362.39 410,638.49 317 8/1/2039 3.000% 1,419.08 13,639.32 0.00 12,220.24 555,411.34 354.77 410,993.26 318 9/1/2039 3.000% 1,388.53 13,639.32 0.00 12,250.79 543,160.55 347.13 411,340.40 319 10/1/2039 3.000% 1,357.90 13,639.32 0.00 12,281.42 530,879.13 339.48 411,679.87 320 11/1/2039 3.000% 1,327.20 13,639.32 0.00 12,312.12 518,567.01 331.80 412,011.67 321 12/1/2039 3.000% 1,296.42 13,639.32 0.00 12,342.90 506,224.11 324.11 412,335.78 322 1/1/2040 3.000% 1,265.56 13,639.32 0.00 12,373.76 493,850.35 316.39 412,652.17 323 2/1/2040 3.000% 1,234.63 13,639.32 0.00 12,404.69 481,445.66 308.66 412,960.82 324 3/1/2040 27 3.000% 1,203.61 13,639.32 0.00 12,435.71 469,009.95 300.90 413,261.73 325 4/1/2040 3.000% 1,172.52 13,639.32 0.00 12,466.80 456,543.15 293.13 413,554.86 326 5/1/2040 3.000% 1,141.36 13,639.32 0.00 12,497.96 444,045.19 285.34 413,840.20 327 6/1/2040 3.000% 1,110.11 13,639.32 0.00 12,529.21 431,515.98 277.53 414,117.72 328 7/1/2040 3.000% 1,078.79 13,639.32 0.00 12,560.53 418,955.45 269.70 414,387.42 329 8/1/2040 3.000% 1,047.39 13,639.32 0.00 12,591.93 406,363.52 261.85 414,649.27 330 9/1/2040 3.000% 1,015.91 13,639.32 0.00 12,623.41 393,740.11 253.98 414,903.25 331 10/1/2040 3.000% 984.35 13,639.32 0.00 12,654.97 381,085.14 246.09 415,149.33 332 11/1/2040 3.000% 952.71 13,639.32 0.00 12,686.61 368,398.53 238.18 415,387.51 333 12/1/2040 3.000% 921.00 13,639.32 0.00 12,718.32 355,680.21 230.25 415,617.76 334 1/1/2041 3.000% 889.20 13,639.32 0.00 12,750.12 342,930.09 222.30 415,840.06 335 2/1/2041 3.000% 857.33 13,639.32 0.00 12,781.99 330,148.10 214.33 416,054.39 336 3/1/2041 28 3.000% 825.37 13,639.32 0.00 12,813.95 317,334.15 206.34 416,260.74 337 4/1/2041 3.000% 793.34 13,639.32 0.00 12,845.98 304,488.17 198.34 416,459.07 338 5/1/2041 3.000% 761.22 13,639.32 0.00 12,878.10 291,610.07 190.31 416,649.38 339 6/1/2041 3.000% 729.03 13,639.32 0.00 12,910.29 278,699.78 182.26 416,831.63 340 7/1/2041 3.000% 696.75 13,639.32 0.00 12,942.57 265,757.21 174.19 417,005.82 341 8/1/2041 3.000% 664.39 13,639.32 0.00 12,974.93 252,782.28 166.10 417,171.92 342 9/1/2041 3.000% 631.96 13,639.32 0.00 13,007.36 239,774.92 157.99 417,329.91 343 10/1/2041 3.000% 599.44 13,639.32 0.00 13,039.88 226,735.04 149.86 417,479.77 344 11/1/2041 3.000% 566.84 13,639.32 0.00 13,072.48 213,662.56 141.71 417,621.48 345 12/1/2041 3.000% 534.16 13,639.32 0.00 13,105.16 200,557.40 133.54 417,755.02 346 1/1/2042 3.000% 501.39 13,639.32 0.00 13,137.93 187,419.47 125.35 417,880.37 347 2/1/2042 3.000% 468.55 13,639.32 0.00 13,170.77 174,248.70 117.14 417,997.50 348 3/1/2042 29 3.000% 435.62 13,639.32 0.00 13,203.70 161,045.00 108.91 418,106.41 349 4/1/2042 3.000% 402.61 13,639.32 0.00 13,236.71 147,808.29 100.65 418,207.06 350 5/1/2042 3.000% 369.52 13,639.32 0.00 13,269.80 134,538.49 92.38 418,299.44 351 6/1/2042 3.000% 336.35 13,639.32 0.00 13,302.97 121,235.52 84.09 418,383.53 352 7/1/2042 3.000% 303.09 13,639.32 0.00 13,336.23 107,899.29 75.77 418,459.30 353 8/1/2042 3.000% 269.75 13,639.32 0.00 13,369.57 94,529.72 67.44 418,526.74 354 9/1/2042 3.000% 236.32 13,639.32 0.00 13,403.00 81,126.72 59.08 418,585.82 355 10/1/2042 3.000% 202.82 13,639.32 0.00 13,436.50 67,690.22 50.71 418,636.52 356 11/1/2042 3.000% 169.23 13,639.32 0.00 13,470.09 54,220.13 42.31 418,678.83 357 12/1/2042 3.000% 135.55 13,639.32 0.00 13,503.77 40,716.36 33.89 418,712.72 http://www.vertex42.com/Calculators/home-mortgage-calculator.html © 2007 Vertex42 LLC
7.
Payment
Interest Interest Payment Extra Additional Principal Page 7 of 24 Cmltv Tax No. Date Year Rate Due Due Payments Payment Paid Balance Tax Returned Returned 358 1/1/2043 3.000% 101.79 13,639.32 0.00 13,537.53 27,178.83 25.45 418,738.17 359 2/1/2043 3.000% 67.95 13,639.32 0.00 13,571.37 13,607.46 16.99 418,755.15 360 3/1/2043 30 3.000% 34.02 13,641.48 0.00 13,607.46 0.00 8.51 418,763.66 http://www.vertex42.com/Calculators/home-mortgage-calculator.html © 2007 Vertex42 LLC
Descargar ahora