Running Principal Amount Interest Payment Total

150,000.00 1 month 4,500.00 5,000.00 9,500.00

145,000.00 2 month 4,350.00 5,000.00 9,350.00
140,000.00 3 month 4,200.00 5,000.00 9,200.00
135,000.00 4 month 4,050.00 5,000.00 9,050.00
130,000.00 5 month 3,900.00 5,000.00 8,900.00
125,000.00 6 month 3,750.00 5,000.00 8,750.00
120,000.00 7 month 3,600.00 5,000.00 8,600.00
115,000.00 8 month 3,450.00 5,000.00 8,450.00
110,000.00 9 month 3,300.00 5,000.00 8,300.00
105,000.00 10 month 3,150.00 5,000.00 8,150.00
100,000.00 11 month 3,000.00 5,000.00 8,000.00
95,000.00 12 month 2,850.00 5,000.00 7,850.00
90,000.00 13 month 2,700.00 5,000.00 7,700.00
85,000.00 14 month 2,550.00 5,000.00 7,550.00
80,000.00 15 month 2,400.00 5,000.00 7,400.00
75,000.00 16 month 2,250.00 5,000.00 7,250.00
70,000.00 17 month 2,100.00 5,000.00 7,100.00
65,000.00 18 month 1,950.00 5,000.00 6,950.00
60,000.00 19 month 1,800.00 5,000.00 6,800.00
55,000.00 20 month 1,650.00 5,000.00 6,650.00
50,000.00 21 month 1,500.00 5,000.00 6,500.00
45,000.00 22 month 1,350.00 5,000.00 6,350.00
40,000.00 23 month 1,200.00 5,000.00 6,200.00
35,000.00 24 month 1,050.00 5,000.00 6,050.00
30,000.00 25 month 900.00 5,000.00 5,900.00
25,000.00 26 month 750.00 5,000.00 5,750.00
20,000.00 27 month 600.00 5,000.00 5,600.00
15,000.00 28 month 450.00 5,000.00 5,450.00
10,000.00 29 month 300.00 5,000.00 5,300.00
5,000.00 30 month 150.00 5,000.00 5,150.00
219,750.00
Brand New
6229 36 224244 10464 234708
135900 98808
0.727064 72.7064
234708