Simple Loan Calculator

Row L
Principal Paid Interest Paid Loan Balance
Loan Details 2022
$60,000
Loan amount $50,000.00 2023

Annual interest rate 7.50% $50,000 Grand

Loan period in years 1

$40,000
Start date of loan 4/22/2022
$30,000
Loan Summary
$20,000
Monthly payment $4,337.87

Number of payments 12 $10,000

Total interest $2,054.45

$0

2022

2023
Total cost of loan $52,054.45

Pmt Beginning Ending

Payment Date Payment Principal Interest
No. Balance Balance
1 5/22/2022 $50,000.00 $4,337.87 $4,025.37 $312.50 $45,974.63

2 6/22/2022 $45,974.63 $4,337.87 $4,050.53 $287.34 $41,924.10

3 7/22/2022 $41,924.10 $4,337.87 $4,075.85 $262.03 $37,848.25

4 8/22/2022 $37,848.25 $4,337.87 $4,101.32 $236.55 $33,746.94

5 9/22/2022 $33,746.94 $4,337.87 $4,126.95 $210.92 $29,619.98

6 10/22/2022 $29,619.98 $4,337.87 $4,152.75 $185.12 $25,467.24

7 11/22/2022 $25,467.24 $4,337.87 $4,178.70 $159.17 $21,288.54

8 12/22/2022 $21,288.54 $4,337.87 $4,204.82 $133.05 $17,083.72

9 1/22/2023 $17,083.72 $4,337.87 $4,231.10 $106.77 $12,852.62

10 2/22/2023 $12,852.62 $4,337.87 $4,257.54 $80.33 $8,595.08

11 3/22/2023 $8,595.08 $4,337.87 $4,284.15 $53.72 $4,310.93

12 4/22/2023 $4,310.93 $4,337.87 $4,310.93 $26.94 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

Pmt Beginning Ending
Payment Date Payment Principal Interest
No. Balance Balance
4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

Page 2 of 12
Pmt Beginning Ending
Payment Date Payment Principal Interest
No. Balance Balance
4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

Page 3 of 12
Pmt Beginning Ending
Payment Date Payment Principal Interest
No. Balance Balance
4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

Page 4 of 12
Pmt Beginning Ending
Payment Date Payment Principal Interest
No. Balance Balance
4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

Page 5 of 12
Pmt Beginning Ending
Payment Date Payment Principal Interest
No. Balance Balance
4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

Page 6 of 12
Pmt Beginning Ending
Payment Date Payment Principal Interest
No. Balance Balance
4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

Page 7 of 12
Pmt Beginning Ending
Payment Date Payment Principal Interest
No. Balance Balance
4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

Page 8 of 12
Pmt Beginning Ending
Payment Date Payment Principal Interest
No. Balance Balance
4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

Page 9 of 12
Pmt Beginning Ending
Payment Date Payment Principal Interest
No. Balance Balance
4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

Page 10 of 12
Pmt Beginning Ending
Payment Date Payment Principal Interest
No. Balance Balance
4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

4/22/2022 $0.00 $0.00 $0.00 $0.00

Page 11 of 12
 EMI (P*R/12)[(1+R/12)^N]/[(1+R/12)^N-1]
P 100000 100000 415.6667
R 500% 0.05
N 12 12