Enviar pesquisa
Carregar
Summary of loan and payments
•
0 gostou
•
412 visualizações
J
J C
Seguir
Economia e finanças
Negócios
Denunciar
Compartilhar
Denunciar
Compartilhar
1 de 7
Baixar agora
Baixar para ler offline
Recomendados
Loan analysis
Loan analysis
J C
AR BBT Annual2005
AR BBT Annual2005
finance25
BANK OF AMERICA 2000 Annual Report
BANK OF AMERICA 2000 Annual Report
QuarterlyEarningsReports3
progressive mreport-03/04
progressive mreport-03/04
finance18
BANK OF AMERICA 1998 Annual Report
BANK OF AMERICA 1998 Annual Report
QuarterlyEarningsReports3
ccc_1997AR
ccc_1997AR
finance49
capital one Annual Report1998
capital one Annual Report1998
finance13
Paychex Fiscal 2010 Annual Report
Paychex Fiscal 2010 Annual Report
kmdefilipps
Recomendados
Loan analysis
Loan analysis
J C
AR BBT Annual2005
AR BBT Annual2005
finance25
BANK OF AMERICA 2000 Annual Report
BANK OF AMERICA 2000 Annual Report
QuarterlyEarningsReports3
progressive mreport-03/04
progressive mreport-03/04
finance18
BANK OF AMERICA 1998 Annual Report
BANK OF AMERICA 1998 Annual Report
QuarterlyEarningsReports3
ccc_1997AR
ccc_1997AR
finance49
capital one Annual Report1998
capital one Annual Report1998
finance13
Paychex Fiscal 2010 Annual Report
Paychex Fiscal 2010 Annual Report
kmdefilipps
gannett 2002ar
gannett 2002ar
finance30
First Quarter 2008 Earnings Presentation
First Quarter 2008 Earnings Presentation
QuarterlyEarningsReports3
gannett 06AnnualReport
gannett 06AnnualReport
finance30
gannett 2003ar
gannett 2003ar
finance30
gannett 2004AR
gannett 2004AR
finance30
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
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
danaher 07_4Q_Release
danaher 07_4Q_Release
finance24
gannett 2005AR
gannett 2005AR
finance30
capital one Annual Report2000
capital one Annual Report2000
finance13
energy future holindingstxu2005ar
energy future holindingstxu2005ar
finance29
Duke-Energy 04 Stat_Supplement
Duke-Energy 04 Stat_Supplement
finance21
Q3 2009 Earning Report of Commerce Bancshares, Inc.
Q3 2009 Earning Report of Commerce Bancshares, Inc.
earningreport earningreport
tjx Annual Reports1998
tjx Annual Reports1998
finance14
fedex Annual Reports 2000
fedex Annual Reports 2000
finance7
parker hannifin 0884_1-16_3
parker hannifin 0884_1-16_3
finance25
Summary of costs
Summary of costs
J C
Structural calculations (conections and slab)
Structural calculations (conections and slab)
J C
Pv system sizing
Pv system sizing
J C
Solar Power Plant System Sizing
Solar Power Plant System Sizing
firstgreen
Solar panels
Solar panels
vigyanashram
Mais conteúdo relacionado
Mais procurados
gannett 2002ar
gannett 2002ar
finance30
First Quarter 2008 Earnings Presentation
First Quarter 2008 Earnings Presentation
QuarterlyEarningsReports3
gannett 06AnnualReport
gannett 06AnnualReport
finance30
gannett 2003ar
gannett 2003ar
finance30
gannett 2004AR
gannett 2004AR
finance30
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
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
danaher 07_4Q_Release
danaher 07_4Q_Release
finance24
gannett 2005AR
gannett 2005AR
finance30
capital one Annual Report2000
capital one Annual Report2000
finance13
energy future holindingstxu2005ar
energy future holindingstxu2005ar
finance29
Duke-Energy 04 Stat_Supplement
Duke-Energy 04 Stat_Supplement
finance21
Q3 2009 Earning Report of Commerce Bancshares, Inc.
Q3 2009 Earning Report of Commerce Bancshares, Inc.
earningreport earningreport
tjx Annual Reports1998
tjx Annual Reports1998
finance14
fedex Annual Reports 2000
fedex Annual Reports 2000
finance7
parker hannifin 0884_1-16_3
parker hannifin 0884_1-16_3
finance25
Mais procurados
(17)
gannett 2002ar
gannett 2002ar
First Quarter 2008 Earnings Presentation
First Quarter 2008 Earnings Presentation
gannett 06AnnualReport
gannett 06AnnualReport
gannett 2003ar
gannett 2003ar
gannett 2004AR
gannett 2004AR
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
Hilton-Baird Collection Services' Late Payment Survey January 2013 report
Hilton-Baird Collection Services' Late Payment Survey January 2013 report
danaher 07_4Q_Release
danaher 07_4Q_Release
gannett 2005AR
gannett 2005AR
capital one Annual Report2000
capital one Annual Report2000
energy future holindingstxu2005ar
energy future holindingstxu2005ar
Duke-Energy 04 Stat_Supplement
Duke-Energy 04 Stat_Supplement
Q3 2009 Earning Report of Commerce Bancshares, Inc.
Q3 2009 Earning Report of Commerce Bancshares, Inc.
tjx Annual Reports1998
tjx Annual Reports1998
fedex Annual Reports 2000
fedex Annual Reports 2000
parker hannifin 0884_1-16_3
parker hannifin 0884_1-16_3
Destaque
Summary of costs
Summary of costs
J C
Structural calculations (conections and slab)
Structural calculations (conections and slab)
J C
Pv system sizing
Pv system sizing
J C
Solar Power Plant System Sizing
Solar Power Plant System Sizing
firstgreen
Solar panels
Solar panels
vigyanashram
Solar panels
Solar panels
vexedconch
Destaque
(6)
Summary of costs
Summary of costs
Structural calculations (conections and slab)
Structural calculations (conections and slab)
Pv system sizing
Pv system sizing
Solar Power Plant System Sizing
Solar Power Plant System Sizing
Solar panels
Solar panels
Solar panels
Solar panels
Semelhante a Summary of loan and payments
capital one Annual Report1997
capital one Annual Report1997
finance13
capital one Annual Report1996
capital one Annual Report1996
finance13
Carlsbad Unified: Pie Chart Finances
Carlsbad Unified: Pie Chart Finances
dvodicka
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
Auto Loan Calculator421
Auto Loan Calculator421
guesta23df43
PRT Infographic
PRT Infographic
Jay Dinunzio
360892670837 2
360892670837 2
Shishir Paudyal
Q1 2009 Earning Report of Bank of America Corp
Q1 2009 Earning Report of Bank of America Corp
earningreport earningreport
Bankofamericaslides
Bankofamericaslides
Joseph Weisenthal
815222773 21 Jan2010
815222773 21 Jan2010
Nandhini Karmehen
JPMorgan Chase Financial highlights and trends
JPMorgan Chase Financial highlights and trends
finance2
wesco international Non-Gap%202Q08
wesco international Non-Gap%202Q08
finance34
wesco international Non-Gap%202Q08
wesco international Non-Gap%202Q08
finance34
Scholar (english)
Scholar (english)
Mohd Khair Mohd
Q1 2009 Financial Report of BB&T Corp
Q1 2009 Financial Report of BB&T Corp
earningreport earningreport
Vh Sample Computation Bank Fin.
Vh Sample Computation Bank Fin.
gerbrigoli
progressive mreport-03/04
progressive mreport-03/04
finance18
Vh Sample Computation In House Fin.
Vh Sample Computation In House Fin.
gerbrigoli
Second Quarter 2008 Earnings Presentation
Second Quarter 2008 Earnings Presentation
QuarterlyEarningsReports3
nordstrom 2003annualreport
nordstrom 2003annualreport
finance43
Semelhante a Summary of loan and payments
(20)
capital one Annual Report1997
capital one Annual Report1997
capital one Annual Report1996
capital one Annual Report1996
Carlsbad Unified: Pie Chart Finances
Carlsbad Unified: Pie Chart Finances
Private Equity.Venture Capital Fund VALUATION MODEL & BUSINESS PLAN. A Real E...
Private Equity.Venture Capital Fund VALUATION MODEL & BUSINESS PLAN. A Real E...
Auto Loan Calculator421
Auto Loan Calculator421
PRT Infographic
PRT Infographic
360892670837 2
360892670837 2
Q1 2009 Earning Report of Bank of America Corp
Q1 2009 Earning Report of Bank of America Corp
Bankofamericaslides
Bankofamericaslides
815222773 21 Jan2010
815222773 21 Jan2010
JPMorgan Chase Financial highlights and trends
JPMorgan Chase Financial highlights and trends
wesco international Non-Gap%202Q08
wesco international Non-Gap%202Q08
wesco international Non-Gap%202Q08
wesco international Non-Gap%202Q08
Scholar (english)
Scholar (english)
Q1 2009 Financial Report of BB&T Corp
Q1 2009 Financial Report of BB&T Corp
Vh Sample Computation Bank Fin.
Vh Sample Computation Bank Fin.
progressive mreport-03/04
progressive mreport-03/04
Vh Sample Computation In House Fin.
Vh Sample Computation In House Fin.
Second Quarter 2008 Earnings Presentation
Second Quarter 2008 Earnings Presentation
nordstrom 2003annualreport
nordstrom 2003annualreport
Mais de 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
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
Geotech and Pavement Design Information
Geotech and Pavement Design Information
J C
Existing Utilities
Existing Utilities
J C
Leed 2009 new constru chk list
Leed 2009 new constru chk list
J C
Mais de J C
(20)
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
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
Geotech and Pavement Design Information
Geotech and Pavement Design Information
Existing Utilities
Existing Utilities
Leed 2009 new constru chk list
Leed 2009 new constru chk list
Último
Instant Issue Debit Cards - High School Spirit
Instant Issue Debit Cards - High School Spirit
egoetzinger
(ANIKA) Budhwar Peth Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...
(ANIKA) Budhwar Peth Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...
ranjana rawat
Monthly Market Risk Update: April 2024 [SlideShare]
Monthly Market Risk Update: April 2024 [SlideShare]
Commonwealth
Russian Call Girls In Gtb Nagar (Delhi) 9711199012 💋✔💕😘 Naughty Call Girls Se...
Russian Call Girls In Gtb Nagar (Delhi) 9711199012 💋✔💕😘 Naughty Call Girls Se...
shivangimorya083
20240429 Calibre April 2024 Investor Presentation.pdf
20240429 Calibre April 2024 Investor Presentation.pdf
Adnet Communications
The Economic History of the U.S. Lecture 22.pdf
The Economic History of the U.S. Lecture 22.pdf
Gale Pooley
VIP Kolkata Call Girl Serampore 👉 8250192130 Available With Room
VIP Kolkata Call Girl Serampore 👉 8250192130 Available With Room
divyansh0kumar0
Independent Call Girl Number in Kurla Mumbai📲 Pooja Nehwal 9892124323 💞 Full ...
Independent Call Girl Number in Kurla Mumbai📲 Pooja Nehwal 9892124323 💞 Full ...
Pooja Nehwal
Log your LOA pain with Pension Lab's brilliant campaign
Log your LOA pain with Pension Lab's brilliant campaign
Henry Tapper
VIP Kolkata Call Girl Jodhpur Park 👉 8250192130 Available With Room
VIP Kolkata Call Girl Jodhpur Park 👉 8250192130 Available With Room
divyansh0kumar0
The Economic History of the U.S. Lecture 30.pdf
The Economic History of the U.S. Lecture 30.pdf
Gale Pooley
Booking open Available Pune Call Girls Shivane 6297143586 Call Hot Indian Gi...
Booking open Available Pune Call Girls Shivane 6297143586 Call Hot Indian Gi...
Call Girls in Nagpur High Profile
Commercial Bank Economic Capsule - April 2024
Commercial Bank Economic Capsule - April 2024
Commercial Bank of Ceylon PLC
00_Main ppt_MeetupDORA&CyberSecurity.pptx
00_Main ppt_MeetupDORA&CyberSecurity.pptx
FinTech Belgium
The Economic History of the U.S. Lecture 21.pdf
The Economic History of the U.S. Lecture 21.pdf
Gale Pooley
Quarter 4- Module 3 Principles of Marketing
Quarter 4- Module 3 Principles of Marketing
MaristelaRamos12
Vip B Aizawl Call Girls #9907093804 Contact Number Escorts Service Aizawl
Vip B Aizawl Call Girls #9907093804 Contact Number Escorts Service Aizawl
makika9823
The Economic History of the U.S. Lecture 17.pdf
The Economic History of the U.S. Lecture 17.pdf
Gale Pooley
The Economic History of the U.S. Lecture 18.pdf
The Economic History of the U.S. Lecture 18.pdf
Gale Pooley
Dividend Policy and Dividend Decision Theories.pptx
Dividend Policy and Dividend Decision Theories.pptx
anshikagoel52
Último
(20)
Instant Issue Debit Cards - High School Spirit
Instant Issue Debit Cards - High School Spirit
(ANIKA) Budhwar Peth Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...
(ANIKA) Budhwar Peth Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...
Monthly Market Risk Update: April 2024 [SlideShare]
Monthly Market Risk Update: April 2024 [SlideShare]
Russian Call Girls In Gtb Nagar (Delhi) 9711199012 💋✔💕😘 Naughty Call Girls Se...
Russian Call Girls In Gtb Nagar (Delhi) 9711199012 💋✔💕😘 Naughty Call Girls Se...
20240429 Calibre April 2024 Investor Presentation.pdf
20240429 Calibre April 2024 Investor Presentation.pdf
The Economic History of the U.S. Lecture 22.pdf
The Economic History of the U.S. Lecture 22.pdf
VIP Kolkata Call Girl Serampore 👉 8250192130 Available With Room
VIP Kolkata Call Girl Serampore 👉 8250192130 Available With Room
Independent Call Girl Number in Kurla Mumbai📲 Pooja Nehwal 9892124323 💞 Full ...
Independent Call Girl Number in Kurla Mumbai📲 Pooja Nehwal 9892124323 💞 Full ...
Log your LOA pain with Pension Lab's brilliant campaign
Log your LOA pain with Pension Lab's brilliant campaign
VIP Kolkata Call Girl Jodhpur Park 👉 8250192130 Available With Room
VIP Kolkata Call Girl Jodhpur Park 👉 8250192130 Available With Room
The Economic History of the U.S. Lecture 30.pdf
The Economic History of the U.S. Lecture 30.pdf
Booking open Available Pune Call Girls Shivane 6297143586 Call Hot Indian Gi...
Booking open Available Pune Call Girls Shivane 6297143586 Call Hot Indian Gi...
Commercial Bank Economic Capsule - April 2024
Commercial Bank Economic Capsule - April 2024
00_Main ppt_MeetupDORA&CyberSecurity.pptx
00_Main ppt_MeetupDORA&CyberSecurity.pptx
The Economic History of the U.S. Lecture 21.pdf
The Economic History of the U.S. Lecture 21.pdf
Quarter 4- Module 3 Principles of Marketing
Quarter 4- Module 3 Principles of Marketing
Vip B Aizawl Call Girls #9907093804 Contact Number Escorts Service Aizawl
Vip B Aizawl Call Girls #9907093804 Contact Number Escorts Service Aizawl
The Economic History of the U.S. Lecture 17.pdf
The Economic History of the U.S. Lecture 17.pdf
The Economic History of the U.S. Lecture 18.pdf
The Economic History of the U.S. Lecture 18.pdf
Dividend Policy and Dividend Decision Theories.pptx
Dividend Policy and Dividend Decision Theories.pptx
Summary of loan and payments
1.
Page 1 of
24 Eco-Plaza Commercial Loan Loan Information Balance at a Specified Year Loan Amount 3,406,232.87 Balance at Year … 15 Annual Interest Rate 3.00% Date 3/1/2028 Term Length (in Years) 30 Interest Paid 1,258,238.21 First Payment Date 4/1/2013 Principal Paid 1,326,709.39 Compound Period Monthly Outstanding Balance 2,079,523.48 Payment Frequency Monthly [42] Monthly Payment 14,360.82 Summary Years Until Paid Off 30 Property Value or Price 3,406,232.87 Number of Payments 360 Yearly Property Taxes 61,312.19 Last Payment Date 3/1/2043 Yearly Insurance 27,249.86 Total Payments 5,169,892.35 Monthly PMI 80.00 Total Interest 1,763,659.48 PITI Payment 21,820.99 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 - Highest Monthly Payment 14,360.82 4,000,000 No Extra Payments 4.0% Interest Rate History [42] Balance 3,500,000 3.0% 3,000,000 Totals Assuming No Extra Payments Total Payments $5,169,892 2.0% 2,500,000 Total Interest $1,763,659 1.0% Payment # 2,000,000 Periods Per Year 12 0.0% 1,500,000 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 440,915 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 $3,406,232.87 1 4/1/2013 3.000% 8,515.58 14,360.82 0.00 5,845.24 3,400,387.63 2,128.90 2,128.90 2 5/1/2013 3.000% 8,500.97 14,360.82 0.00 5,859.85 3,394,527.78 2,125.24 4,254.14 3 6/1/2013 3.000% 8,486.32 14,360.82 0.00 5,874.50 3,388,653.28 2,121.58 6,375.72 4 7/1/2013 3.000% 8,471.63 14,360.82 0.00 5,889.19 3,382,764.09 2,117.91 8,493.63 5 8/1/2013 3.000% 8,456.91 14,360.82 0.00 5,903.91 3,376,860.18 2,114.23 10,607.85 6 9/1/2013 3.000% 8,442.15 14,360.82 0.00 5,918.67 3,370,941.51 2,110.54 12,718.39 7 10/1/2013 3.000% 8,427.35 14,360.82 0.00 5,933.47 3,365,008.04 2,106.84 14,825.23 8 11/1/2013 3.000% 8,412.52 14,360.82 0.00 5,948.30 3,359,059.74 2,103.13 16,928.36 9 12/1/2013 3.000% 8,397.65 14,360.82 0.00 5,963.17 3,353,096.57 2,099.41 19,027.77 10 1/1/2014 3.000% 8,382.74 14,360.82 0.00 5,978.08 3,347,118.49 2,095.69 21,123.46 11 2/1/2014 3.000% 8,367.80 14,360.82 0.00 5,993.02 3,341,125.47 2,091.95 23,215.41 12 3/1/2014 1 3.000% 8,352.81 14,360.82 0.00 6,008.01 3,335,117.46 2,088.20 25,303.61 13 4/1/2014 3.000% 8,337.79 14,360.82 0.00 6,023.03 3,329,094.43 2,084.45 27,388.06 14 5/1/2014 3.000% 8,322.74 14,360.82 0.00 6,038.08 3,323,056.35 2,080.69 29,468.74 15 6/1/2014 3.000% 8,307.64 14,360.82 0.00 6,053.18 3,317,003.17 2,076.91 31,545.65 16 7/1/2014 3.000% 8,292.51 14,360.82 0.00 6,068.31 3,310,934.86 2,073.13 33,618.78 17 8/1/2014 3.000% 8,277.34 14,360.82 0.00 6,083.48 3,304,851.38 2,069.34 35,688.11 18 9/1/2014 3.000% 8,262.13 14,360.82 0.00 6,098.69 3,298,752.69 2,065.53 37,753.65 19 10/1/2014 3.000% 8,246.88 14,360.82 0.00 6,113.94 3,292,638.75 2,061.72 39,815.37 20 11/1/2014 3.000% 8,231.60 14,360.82 0.00 6,129.22 3,286,509.53 2,057.90 41,873.27 21 12/1/2014 3.000% 8,216.27 14,360.82 0.00 6,144.55 3,280,364.98 2,054.07 43,927.33 22 1/1/2015 3.000% 8,200.91 14,360.82 0.00 6,159.91 3,274,205.07 2,050.23 45,977.56 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% 8,185.51 14,360.82 0.00 6,175.31 3,268,029.76 2,046.38 48,023.94 24 3/1/2015 2 3.000% 8,170.07 14,360.82 0.00 6,190.75 3,261,839.01 2,042.52 50,066.46 25 4/1/2015 3.000% 8,154.60 14,360.82 0.00 6,206.22 3,255,632.79 2,038.65 52,105.11 26 5/1/2015 3.000% 8,139.08 14,360.82 0.00 6,221.74 3,249,411.05 2,034.77 54,139.88 27 6/1/2015 3.000% 8,123.53 14,360.82 0.00 6,237.29 3,243,173.76 2,030.88 56,170.76 28 7/1/2015 3.000% 8,107.93 14,360.82 0.00 6,252.89 3,236,920.87 2,026.98 58,197.74 29 8/1/2015 3.000% 8,092.30 14,360.82 0.00 6,268.52 3,230,652.35 2,023.08 60,220.82 30 9/1/2015 3.000% 8,076.63 14,360.82 0.00 6,284.19 3,224,368.16 2,019.16 62,239.97 31 10/1/2015 3.000% 8,060.92 14,360.82 0.00 6,299.90 3,218,068.26 2,015.23 64,255.20 32 11/1/2015 3.000% 8,045.17 14,360.82 0.00 6,315.65 3,211,752.61 2,011.29 66,266.50 33 12/1/2015 3.000% 8,029.38 14,360.82 0.00 6,331.44 3,205,421.17 2,007.35 68,273.84 34 1/1/2016 3.000% 8,013.55 14,360.82 0.00 6,347.27 3,199,073.90 2,003.39 70,277.23 35 2/1/2016 3.000% 7,997.68 14,360.82 0.00 6,363.14 3,192,710.76 1,999.42 72,276.65 36 3/1/2016 3 3.000% 7,981.78 14,360.82 0.00 6,379.04 3,186,331.72 1,995.45 74,272.09 37 4/1/2016 3.000% 7,965.83 14,360.82 0.00 6,394.99 3,179,936.73 1,991.46 76,263.55 38 5/1/2016 3.000% 7,949.84 14,360.82 0.00 6,410.98 3,173,525.75 1,987.46 78,251.01 39 6/1/2016 3.000% 7,933.81 14,360.82 0.00 6,427.01 3,167,098.74 1,983.45 80,234.46 40 7/1/2016 3.000% 7,917.75 14,360.82 0.00 6,443.07 3,160,655.67 1,979.44 82,213.90 41 8/1/2016 3.000% 7,901.64 14,360.82 0.00 6,459.18 3,154,196.49 1,975.41 84,189.31 42 9/1/2016 3.000% 7,885.49 14,360.82 0.00 6,475.33 3,147,721.16 1,971.37 86,160.68 43 10/1/2016 3.000% 7,869.30 14,360.82 0.00 6,491.52 3,141,229.64 1,967.33 88,128.01 44 11/1/2016 3.000% 7,853.07 14,360.82 0.00 6,507.75 3,134,721.89 1,963.27 90,091.28 45 12/1/2016 3.000% 7,836.80 14,360.82 0.00 6,524.02 3,128,197.87 1,959.20 92,050.48 46 1/1/2017 3.000% 7,820.49 14,360.82 0.00 6,540.33 3,121,657.54 1,955.12 94,005.60 47 2/1/2017 3.000% 7,804.14 14,360.82 0.00 6,556.68 3,115,100.86 1,951.04 95,956.63 48 3/1/2017 4 3.000% 7,787.75 14,360.82 0.00 6,573.07 3,108,527.79 1,946.94 97,903.57 49 4/1/2017 3.000% 7,771.32 14,360.82 0.00 6,589.50 3,101,938.29 1,942.83 99,846.40 50 5/1/2017 3.000% 7,754.85 14,360.82 0.00 6,605.97 3,095,332.32 1,938.71 101,785.11 51 6/1/2017 3.000% 7,738.33 14,360.82 0.00 6,622.49 3,088,709.83 1,934.58 103,719.70 52 7/1/2017 3.000% 7,721.77 14,360.82 0.00 6,639.05 3,082,070.78 1,930.44 105,650.14 53 8/1/2017 3.000% 7,705.18 14,360.82 0.00 6,655.64 3,075,415.14 1,926.30 107,576.43 54 9/1/2017 3.000% 7,688.54 14,360.82 0.00 6,672.28 3,068,742.86 1,922.14 109,498.57 55 10/1/2017 3.000% 7,671.86 14,360.82 0.00 6,688.96 3,062,053.90 1,917.97 111,416.53 56 11/1/2017 3.000% 7,655.13 14,360.82 0.00 6,705.69 3,055,348.21 1,913.78 113,330.32 57 12/1/2017 3.000% 7,638.37 14,360.82 0.00 6,722.45 3,048,625.76 1,909.59 115,239.91 58 1/1/2018 3.000% 7,621.56 14,360.82 0.00 6,739.26 3,041,886.50 1,905.39 117,145.30 59 2/1/2018 3.000% 7,604.72 14,360.82 0.00 6,756.10 3,035,130.40 1,901.18 119,046.48 60 3/1/2018 5 3.000% 7,587.83 14,360.82 0.00 6,772.99 3,028,357.41 1,896.96 120,943.44 61 4/1/2018 3.000% 7,570.89 14,360.82 0.00 6,789.93 3,021,567.48 1,892.72 122,836.16 62 5/1/2018 3.000% 7,553.92 14,360.82 0.00 6,806.90 3,014,760.58 1,888.48 124,724.64 63 6/1/2018 3.000% 7,536.90 14,360.82 0.00 6,823.92 3,007,936.66 1,884.23 126,608.86 64 7/1/2018 3.000% 7,519.84 14,360.82 0.00 6,840.98 3,001,095.68 1,879.96 128,488.82 65 8/1/2018 3.000% 7,502.74 14,360.82 0.00 6,858.08 2,994,237.60 1,875.69 130,364.51 66 9/1/2018 3.000% 7,485.59 14,360.82 0.00 6,875.23 2,987,362.37 1,871.40 132,235.91 67 10/1/2018 3.000% 7,468.41 14,360.82 0.00 6,892.41 2,980,469.96 1,867.10 134,103.01 68 11/1/2018 3.000% 7,451.17 14,360.82 0.00 6,909.65 2,973,560.31 1,862.79 135,965.80 69 12/1/2018 3.000% 7,433.90 14,360.82 0.00 6,926.92 2,966,633.39 1,858.48 137,824.28 70 1/1/2019 3.000% 7,416.58 14,360.82 0.00 6,944.24 2,959,689.15 1,854.15 139,678.42 71 2/1/2019 3.000% 7,399.22 14,360.82 0.00 6,961.60 2,952,727.55 1,849.81 141,528.23 72 3/1/2019 6 3.000% 7,381.82 14,360.82 0.00 6,979.00 2,945,748.55 1,845.46 143,373.68 73 4/1/2019 3.000% 7,364.37 14,360.82 0.00 6,996.45 2,938,752.10 1,841.09 145,214.77 74 5/1/2019 3.000% 7,346.88 14,360.82 0.00 7,013.94 2,931,738.16 1,836.72 147,051.49 75 6/1/2019 3.000% 7,329.35 14,360.82 0.00 7,031.47 2,924,706.69 1,832.34 148,883.83 76 7/1/2019 3.000% 7,311.77 14,360.82 0.00 7,049.05 2,917,657.64 1,827.94 150,711.77 77 8/1/2019 3.000% 7,294.14 14,360.82 0.00 7,066.68 2,910,590.96 1,823.54 152,535.31 78 9/1/2019 3.000% 7,276.48 14,360.82 0.00 7,084.34 2,903,506.62 1,819.12 154,354.43 79 10/1/2019 3.000% 7,258.77 14,360.82 0.00 7,102.05 2,896,404.57 1,814.69 156,169.12 80 11/1/2019 3.000% 7,241.01 14,360.82 0.00 7,119.81 2,889,284.76 1,810.25 157,979.37 81 12/1/2019 3.000% 7,223.21 14,360.82 0.00 7,137.61 2,882,147.15 1,805.80 159,785.18 82 1/1/2020 3.000% 7,205.37 14,360.82 0.00 7,155.45 2,874,991.70 1,801.34 161,586.52 83 2/1/2020 3.000% 7,187.48 14,360.82 0.00 7,173.34 2,867,818.36 1,796.87 163,383.39 84 3/1/2020 7 3.000% 7,169.55 14,360.82 0.00 7,191.27 2,860,627.09 1,792.39 165,175.78 85 4/1/2020 3.000% 7,151.57 14,360.82 0.00 7,209.25 2,853,417.84 1,787.89 166,963.67 86 5/1/2020 3.000% 7,133.54 14,360.82 0.00 7,227.28 2,846,190.56 1,783.39 168,747.05 87 6/1/2020 3.000% 7,115.48 14,360.82 0.00 7,245.34 2,838,945.22 1,778.87 170,525.92 88 7/1/2020 3.000% 7,097.36 14,360.82 0.00 7,263.46 2,831,681.76 1,774.34 172,300.26 89 8/1/2020 3.000% 7,079.20 14,360.82 0.00 7,281.62 2,824,400.14 1,769.80 174,070.06 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% 7,061.00 14,360.82 0.00 7,299.82 2,817,100.32 1,765.25 175,835.31 91 10/1/2020 3.000% 7,042.75 14,360.82 0.00 7,318.07 2,809,782.25 1,760.69 177,596.00 92 11/1/2020 3.000% 7,024.46 14,360.82 0.00 7,336.36 2,802,445.89 1,756.12 179,352.12 93 12/1/2020 3.000% 7,006.11 14,360.82 0.00 7,354.71 2,795,091.18 1,751.53 181,103.64 94 1/1/2021 3.000% 6,987.73 14,360.82 0.00 7,373.09 2,787,718.09 1,746.93 182,850.58 95 2/1/2021 3.000% 6,969.30 14,360.82 0.00 7,391.52 2,780,326.57 1,742.33 184,592.90 96 3/1/2021 8 3.000% 6,950.82 14,360.82 0.00 7,410.00 2,772,916.57 1,737.71 186,330.61 97 4/1/2021 3.000% 6,932.29 14,360.82 0.00 7,428.53 2,765,488.04 1,733.07 188,063.68 98 5/1/2021 3.000% 6,913.72 14,360.82 0.00 7,447.10 2,758,040.94 1,728.43 189,792.11 99 6/1/2021 3.000% 6,895.10 14,360.82 0.00 7,465.72 2,750,575.22 1,723.78 191,515.88 100 7/1/2021 3.000% 6,876.44 14,360.82 0.00 7,484.38 2,743,090.84 1,719.11 193,234.99 101 8/1/2021 3.000% 6,857.73 14,360.82 0.00 7,503.09 2,735,587.75 1,714.43 194,949.43 102 9/1/2021 3.000% 6,838.97 14,360.82 0.00 7,521.85 2,728,065.90 1,709.74 196,659.17 103 10/1/2021 3.000% 6,820.16 14,360.82 0.00 7,540.66 2,720,525.24 1,705.04 198,364.21 104 11/1/2021 3.000% 6,801.31 14,360.82 0.00 7,559.51 2,712,965.73 1,700.33 200,064.54 105 12/1/2021 3.000% 6,782.41 14,360.82 0.00 7,578.41 2,705,387.32 1,695.60 201,760.14 106 1/1/2022 3.000% 6,763.47 14,360.82 0.00 7,597.35 2,697,789.97 1,690.87 203,451.01 107 2/1/2022 3.000% 6,744.47 14,360.82 0.00 7,616.35 2,690,173.62 1,686.12 205,137.12 108 3/1/2022 9 3.000% 6,725.43 14,360.82 0.00 7,635.39 2,682,538.23 1,681.36 206,818.48 109 4/1/2022 3.000% 6,706.35 14,360.82 0.00 7,654.47 2,674,883.76 1,676.59 208,495.07 110 5/1/2022 3.000% 6,687.21 14,360.82 0.00 7,673.61 2,667,210.15 1,671.80 210,166.87 111 6/1/2022 3.000% 6,668.03 14,360.82 0.00 7,692.79 2,659,517.36 1,667.01 211,833.88 112 7/1/2022 3.000% 6,648.79 14,360.82 0.00 7,712.03 2,651,805.33 1,662.20 213,496.08 113 8/1/2022 3.000% 6,629.51 14,360.82 0.00 7,731.31 2,644,074.02 1,657.38 215,153.45 114 9/1/2022 3.000% 6,610.19 14,360.82 0.00 7,750.63 2,636,323.39 1,652.55 216,806.00 115 10/1/2022 3.000% 6,590.81 14,360.82 0.00 7,770.01 2,628,553.38 1,647.70 218,453.70 116 11/1/2022 3.000% 6,571.38 14,360.82 0.00 7,789.44 2,620,763.94 1,642.85 220,096.55 117 12/1/2022 3.000% 6,551.91 14,360.82 0.00 7,808.91 2,612,955.03 1,637.98 221,734.53 118 1/1/2023 3.000% 6,532.39 14,360.82 0.00 7,828.43 2,605,126.60 1,633.10 223,367.62 119 2/1/2023 3.000% 6,512.82 14,360.82 0.00 7,848.00 2,597,278.60 1,628.21 224,995.83 120 3/1/2023 10 3.000% 6,493.20 14,360.82 0.00 7,867.62 2,589,410.98 1,623.30 226,619.13 121 4/1/2023 3.000% 6,473.53 14,360.82 0.00 7,887.29 2,581,523.69 1,618.38 228,237.51 122 5/1/2023 3.000% 6,453.81 14,360.82 0.00 7,907.01 2,573,616.68 1,613.45 229,850.96 123 6/1/2023 3.000% 6,434.04 14,360.82 0.00 7,926.78 2,565,689.90 1,608.51 231,459.47 124 7/1/2023 3.000% 6,414.22 14,360.82 0.00 7,946.60 2,557,743.30 1,603.56 233,063.03 125 8/1/2023 3.000% 6,394.36 14,360.82 0.00 7,966.46 2,549,776.84 1,598.59 234,661.62 126 9/1/2023 3.000% 6,374.44 14,360.82 0.00 7,986.38 2,541,790.46 1,593.61 236,255.23 127 10/1/2023 3.000% 6,354.48 14,360.82 0.00 8,006.34 2,533,784.12 1,588.62 237,843.85 128 11/1/2023 3.000% 6,334.46 14,360.82 0.00 8,026.36 2,525,757.76 1,583.62 239,427.46 129 12/1/2023 3.000% 6,314.39 14,360.82 0.00 8,046.43 2,517,711.33 1,578.60 241,006.06 130 1/1/2024 3.000% 6,294.28 14,360.82 0.00 8,066.54 2,509,644.79 1,573.57 242,579.63 131 2/1/2024 3.000% 6,274.11 14,360.82 0.00 8,086.71 2,501,558.08 1,568.53 244,148.16 132 3/1/2024 11 3.000% 6,253.90 14,360.82 0.00 8,106.92 2,493,451.16 1,563.48 245,711.63 133 4/1/2024 3.000% 6,233.63 14,360.82 0.00 8,127.19 2,485,323.97 1,558.41 247,270.04 134 5/1/2024 3.000% 6,213.31 14,360.82 0.00 8,147.51 2,477,176.46 1,553.33 248,823.37 135 6/1/2024 3.000% 6,192.94 14,360.82 0.00 8,167.88 2,469,008.58 1,548.24 250,371.60 136 7/1/2024 3.000% 6,172.52 14,360.82 0.00 8,188.30 2,460,820.28 1,543.13 251,914.73 137 8/1/2024 3.000% 6,152.05 14,360.82 0.00 8,208.77 2,452,611.51 1,538.01 253,452.75 138 9/1/2024 3.000% 6,131.53 14,360.82 0.00 8,229.29 2,444,382.22 1,532.88 254,985.63 139 10/1/2024 3.000% 6,110.96 14,360.82 0.00 8,249.86 2,436,132.36 1,527.74 256,513.37 140 11/1/2024 3.000% 6,090.33 14,360.82 0.00 8,270.49 2,427,861.87 1,522.58 258,035.95 141 12/1/2024 3.000% 6,069.65 14,360.82 0.00 8,291.17 2,419,570.70 1,517.41 259,553.36 142 1/1/2025 3.000% 6,048.93 14,360.82 0.00 8,311.89 2,411,258.81 1,512.23 261,065.60 143 2/1/2025 3.000% 6,028.15 14,360.82 0.00 8,332.67 2,402,926.14 1,507.04 262,572.63 144 3/1/2025 12 3.000% 6,007.32 14,360.82 0.00 8,353.50 2,394,572.64 1,501.83 264,074.46 145 4/1/2025 3.000% 5,986.43 14,360.82 0.00 8,374.39 2,386,198.25 1,496.61 265,571.07 146 5/1/2025 3.000% 5,965.50 14,360.82 0.00 8,395.32 2,377,802.93 1,491.38 267,062.45 147 6/1/2025 3.000% 5,944.51 14,360.82 0.00 8,416.31 2,369,386.62 1,486.13 268,548.57 148 7/1/2025 3.000% 5,923.47 14,360.82 0.00 8,437.35 2,360,949.27 1,480.87 270,029.44 149 8/1/2025 3.000% 5,902.37 14,360.82 0.00 8,458.45 2,352,490.82 1,475.59 271,505.03 150 9/1/2025 3.000% 5,881.23 14,360.82 0.00 8,479.59 2,344,011.23 1,470.31 272,975.34 151 10/1/2025 3.000% 5,860.03 14,360.82 0.00 8,500.79 2,335,510.44 1,465.01 274,440.35 152 11/1/2025 3.000% 5,838.78 14,360.82 0.00 8,522.04 2,326,988.40 1,459.70 275,900.04 153 12/1/2025 3.000% 5,817.47 14,360.82 0.00 8,543.35 2,318,445.05 1,454.37 277,354.41 154 1/1/2026 3.000% 5,796.11 14,360.82 0.00 8,564.71 2,309,880.34 1,449.03 278,803.44 155 2/1/2026 3.000% 5,774.70 14,360.82 0.00 8,586.12 2,301,294.22 1,443.68 280,247.11 156 3/1/2026 13 3.000% 5,753.24 14,360.82 0.00 8,607.58 2,292,686.64 1,438.31 281,685.42 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% 5,731.72 14,360.82 0.00 8,629.10 2,284,057.54 1,432.93 283,118.35 158 5/1/2026 3.000% 5,710.14 14,360.82 0.00 8,650.68 2,275,406.86 1,427.54 284,545.89 159 6/1/2026 3.000% 5,688.52 14,360.82 0.00 8,672.30 2,266,734.56 1,422.13 285,968.02 160 7/1/2026 3.000% 5,666.84 14,360.82 0.00 8,693.98 2,258,040.58 1,416.71 287,384.73 161 8/1/2026 3.000% 5,645.10 14,360.82 0.00 8,715.72 2,249,324.86 1,411.28 288,796.00 162 9/1/2026 3.000% 5,623.31 14,360.82 0.00 8,737.51 2,240,587.35 1,405.83 290,201.83 163 10/1/2026 3.000% 5,601.47 14,360.82 0.00 8,759.35 2,231,828.00 1,400.37 291,602.20 164 11/1/2026 3.000% 5,579.57 14,360.82 0.00 8,781.25 2,223,046.75 1,394.89 292,997.09 165 12/1/2026 3.000% 5,557.62 14,360.82 0.00 8,803.20 2,214,243.55 1,389.41 294,386.50 166 1/1/2027 3.000% 5,535.61 14,360.82 0.00 8,825.21 2,205,418.34 1,383.90 295,770.40 167 2/1/2027 3.000% 5,513.55 14,360.82 0.00 8,847.27 2,196,571.07 1,378.39 297,148.79 168 3/1/2027 14 3.000% 5,491.43 14,360.82 0.00 8,869.39 2,187,701.68 1,372.86 298,521.64 169 4/1/2027 3.000% 5,469.25 14,360.82 0.00 8,891.57 2,178,810.11 1,367.31 299,888.96 170 5/1/2027 3.000% 5,447.03 14,360.82 0.00 8,913.79 2,169,896.32 1,361.76 301,250.71 171 6/1/2027 3.000% 5,424.74 14,360.82 0.00 8,936.08 2,160,960.24 1,356.19 302,606.90 172 7/1/2027 3.000% 5,402.40 14,360.82 0.00 8,958.42 2,152,001.82 1,350.60 303,957.50 173 8/1/2027 3.000% 5,380.00 14,360.82 0.00 8,980.82 2,143,021.00 1,345.00 305,302.50 174 9/1/2027 3.000% 5,357.55 14,360.82 0.00 9,003.27 2,134,017.73 1,339.39 306,641.89 175 10/1/2027 3.000% 5,335.04 14,360.82 0.00 9,025.78 2,124,991.95 1,333.76 307,975.65 176 11/1/2027 3.000% 5,312.48 14,360.82 0.00 9,048.34 2,115,943.61 1,328.12 309,303.77 177 12/1/2027 3.000% 5,289.86 14,360.82 0.00 9,070.96 2,106,872.65 1,322.47 310,626.23 178 1/1/2028 3.000% 5,267.18 14,360.82 0.00 9,093.64 2,097,779.01 1,316.80 311,943.03 179 2/1/2028 3.000% 5,244.45 14,360.82 0.00 9,116.37 2,088,662.64 1,311.11 313,254.14 180 3/1/2028 15 3.000% 5,221.66 14,360.82 0.00 9,139.16 2,079,523.48 1,305.42 314,559.55 181 4/1/2028 3.000% 5,198.81 14,360.82 0.00 9,162.01 2,070,361.47 1,299.70 315,859.26 182 5/1/2028 3.000% 5,175.90 14,360.82 0.00 9,184.92 2,061,176.55 1,293.98 317,153.23 183 6/1/2028 3.000% 5,152.94 14,360.82 0.00 9,207.88 2,051,968.67 1,288.24 318,441.47 184 7/1/2028 3.000% 5,129.92 14,360.82 0.00 9,230.90 2,042,737.77 1,282.48 319,723.95 185 8/1/2028 3.000% 5,106.84 14,360.82 0.00 9,253.98 2,033,483.79 1,276.71 321,000.66 186 9/1/2028 3.000% 5,083.71 14,360.82 0.00 9,277.11 2,024,206.68 1,270.93 322,271.58 187 10/1/2028 3.000% 5,060.52 14,360.82 0.00 9,300.30 2,014,906.38 1,265.13 323,536.71 188 11/1/2028 3.000% 5,037.27 14,360.82 0.00 9,323.55 2,005,582.83 1,259.32 324,796.03 189 12/1/2028 3.000% 5,013.96 14,360.82 0.00 9,346.86 1,996,235.97 1,253.49 326,049.52 190 1/1/2029 3.000% 4,990.59 14,360.82 0.00 9,370.23 1,986,865.74 1,247.65 327,297.17 191 2/1/2029 3.000% 4,967.16 14,360.82 0.00 9,393.66 1,977,472.08 1,241.79 328,538.96 192 3/1/2029 16 3.000% 4,943.68 14,360.82 0.00 9,417.14 1,968,054.94 1,235.92 329,774.88 193 4/1/2029 3.000% 4,920.14 14,360.82 0.00 9,440.68 1,958,614.26 1,230.04 331,004.91 194 5/1/2029 3.000% 4,896.54 14,360.82 0.00 9,464.28 1,949,149.98 1,224.14 332,229.05 195 6/1/2029 3.000% 4,872.87 14,360.82 0.00 9,487.95 1,939,662.03 1,218.22 333,447.27 196 7/1/2029 3.000% 4,849.16 14,360.82 0.00 9,511.66 1,930,150.37 1,212.29 334,659.56 197 8/1/2029 3.000% 4,825.38 14,360.82 0.00 9,535.44 1,920,614.93 1,206.35 335,865.90 198 9/1/2029 3.000% 4,801.54 14,360.82 0.00 9,559.28 1,911,055.65 1,200.39 337,066.29 199 10/1/2029 3.000% 4,777.64 14,360.82 0.00 9,583.18 1,901,472.47 1,194.41 338,260.70 200 11/1/2029 3.000% 4,753.68 14,360.82 0.00 9,607.14 1,891,865.33 1,188.42 339,449.12 201 12/1/2029 3.000% 4,729.66 14,360.82 0.00 9,631.16 1,882,234.17 1,182.42 340,631.53 202 1/1/2030 3.000% 4,705.59 14,360.82 0.00 9,655.23 1,872,578.94 1,176.40 341,807.93 203 2/1/2030 3.000% 4,681.45 14,360.82 0.00 9,679.37 1,862,899.57 1,170.36 342,978.29 204 3/1/2030 17 3.000% 4,657.25 14,360.82 0.00 9,703.57 1,853,196.00 1,164.31 344,142.60 205 4/1/2030 3.000% 4,632.99 14,360.82 0.00 9,727.83 1,843,468.17 1,158.25 345,300.85 206 5/1/2030 3.000% 4,608.67 14,360.82 0.00 9,752.15 1,833,716.02 1,152.17 346,453.02 207 6/1/2030 3.000% 4,584.29 14,360.82 0.00 9,776.53 1,823,939.49 1,146.07 347,599.09 208 7/1/2030 3.000% 4,559.85 14,360.82 0.00 9,800.97 1,814,138.52 1,139.96 348,739.05 209 8/1/2030 3.000% 4,535.35 14,360.82 0.00 9,825.47 1,804,313.05 1,133.84 349,872.89 210 9/1/2030 3.000% 4,510.78 14,360.82 0.00 9,850.04 1,794,463.01 1,127.70 351,000.59 211 10/1/2030 3.000% 4,486.16 14,360.82 0.00 9,874.66 1,784,588.35 1,121.54 352,122.13 212 11/1/2030 3.000% 4,461.47 14,360.82 0.00 9,899.35 1,774,689.00 1,115.37 353,237.49 213 12/1/2030 3.000% 4,436.72 14,360.82 0.00 9,924.10 1,764,764.90 1,109.18 354,346.67 214 1/1/2031 3.000% 4,411.91 14,360.82 0.00 9,948.91 1,754,815.99 1,102.98 355,449.65 215 2/1/2031 3.000% 4,387.04 14,360.82 0.00 9,973.78 1,744,842.21 1,096.76 356,546.41 216 3/1/2031 18 3.000% 4,362.11 14,360.82 0.00 9,998.71 1,734,843.50 1,090.53 357,636.94 217 4/1/2031 3.000% 4,337.11 14,360.82 0.00 10,023.71 1,724,819.79 1,084.28 358,721.22 218 5/1/2031 3.000% 4,312.05 14,360.82 0.00 10,048.77 1,714,771.02 1,078.01 359,799.23 219 6/1/2031 3.000% 4,286.93 14,360.82 0.00 10,073.89 1,704,697.13 1,071.73 360,870.96 220 7/1/2031 3.000% 4,261.74 14,360.82 0.00 10,099.08 1,694,598.05 1,065.44 361,936.40 221 8/1/2031 3.000% 4,236.50 14,360.82 0.00 10,124.32 1,684,473.73 1,059.13 362,995.52 222 9/1/2031 3.000% 4,211.18 14,360.82 0.00 10,149.64 1,674,324.09 1,052.80 364,048.32 223 10/1/2031 3.000% 4,185.81 14,360.82 0.00 10,175.01 1,664,149.08 1,046.45 365,094.77 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% 4,160.37 14,360.82 0.00 10,200.45 1,653,948.63 1,040.09 366,134.86 225 12/1/2031 3.000% 4,134.87 14,360.82 0.00 10,225.95 1,643,722.68 1,033.72 367,168.58 226 1/1/2032 3.000% 4,109.31 14,360.82 0.00 10,251.51 1,633,471.17 1,027.33 368,195.91 227 2/1/2032 3.000% 4,083.68 14,360.82 0.00 10,277.14 1,623,194.03 1,020.92 369,216.83 228 3/1/2032 19 3.000% 4,057.99 14,360.82 0.00 10,302.83 1,612,891.20 1,014.50 370,231.32 229 4/1/2032 3.000% 4,032.23 14,360.82 0.00 10,328.59 1,602,562.61 1,008.06 371,239.38 230 5/1/2032 3.000% 4,006.41 14,360.82 0.00 10,354.41 1,592,208.20 1,001.60 372,240.98 231 6/1/2032 3.000% 3,980.52 14,360.82 0.00 10,380.30 1,581,827.90 995.13 373,236.11 232 7/1/2032 3.000% 3,954.57 14,360.82 0.00 10,406.25 1,571,421.65 988.64 374,224.76 233 8/1/2032 3.000% 3,928.55 14,360.82 0.00 10,432.27 1,560,989.38 982.14 375,206.89 234 9/1/2032 3.000% 3,902.47 14,360.82 0.00 10,458.35 1,550,531.03 975.62 376,182.51 235 10/1/2032 3.000% 3,876.33 14,360.82 0.00 10,484.49 1,540,046.54 969.08 377,151.59 236 11/1/2032 3.000% 3,850.12 14,360.82 0.00 10,510.70 1,529,535.84 962.53 378,114.12 237 12/1/2032 3.000% 3,823.84 14,360.82 0.00 10,536.98 1,518,998.86 955.96 379,070.08 238 1/1/2033 3.000% 3,797.50 14,360.82 0.00 10,563.32 1,508,435.54 949.38 380,019.46 239 2/1/2033 3.000% 3,771.09 14,360.82 0.00 10,589.73 1,497,845.81 942.77 380,962.23 240 3/1/2033 20 3.000% 3,744.61 14,360.82 0.00 10,616.21 1,487,229.60 936.15 381,898.38 241 4/1/2033 3.000% 3,718.07 14,360.82 0.00 10,642.75 1,476,586.85 929.52 382,827.90 242 5/1/2033 3.000% 3,691.47 14,360.82 0.00 10,669.35 1,465,917.50 922.87 383,750.77 243 6/1/2033 3.000% 3,664.79 14,360.82 0.00 10,696.03 1,455,221.47 916.20 384,666.97 244 7/1/2033 3.000% 3,638.05 14,360.82 0.00 10,722.77 1,444,498.70 909.51 385,576.48 245 8/1/2033 3.000% 3,611.25 14,360.82 0.00 10,749.57 1,433,749.13 902.81 386,479.29 246 9/1/2033 3.000% 3,584.37 14,360.82 0.00 10,776.45 1,422,972.68 896.09 387,375.38 247 10/1/2033 3.000% 3,557.43 14,360.82 0.00 10,803.39 1,412,169.29 889.36 388,264.74 248 11/1/2033 3.000% 3,530.42 14,360.82 0.00 10,830.40 1,401,338.89 882.61 389,147.35 249 12/1/2033 3.000% 3,503.35 14,360.82 0.00 10,857.47 1,390,481.42 875.84 390,023.18 250 1/1/2034 3.000% 3,476.20 14,360.82 0.00 10,884.62 1,379,596.80 869.05 390,892.23 251 2/1/2034 3.000% 3,448.99 14,360.82 0.00 10,911.83 1,368,684.97 862.25 391,754.48 252 3/1/2034 21 3.000% 3,421.71 14,360.82 0.00 10,939.11 1,357,745.86 855.43 392,609.91 253 4/1/2034 3.000% 3,394.36 14,360.82 0.00 10,966.46 1,346,779.40 848.59 393,458.50 254 5/1/2034 3.000% 3,366.95 14,360.82 0.00 10,993.87 1,335,785.53 841.74 394,300.24 255 6/1/2034 3.000% 3,339.46 14,360.82 0.00 11,021.36 1,324,764.17 834.87 395,135.10 256 7/1/2034 3.000% 3,311.91 14,360.82 0.00 11,048.91 1,313,715.26 827.98 395,963.08 257 8/1/2034 3.000% 3,284.29 14,360.82 0.00 11,076.53 1,302,638.73 821.07 396,784.15 258 9/1/2034 3.000% 3,256.60 14,360.82 0.00 11,104.22 1,291,534.51 814.15 397,598.30 259 10/1/2034 3.000% 3,228.84 14,360.82 0.00 11,131.98 1,280,402.53 807.21 398,405.51 260 11/1/2034 3.000% 3,201.01 14,360.82 0.00 11,159.81 1,269,242.72 800.25 399,205.76 261 12/1/2034 3.000% 3,173.11 14,360.82 0.00 11,187.71 1,258,055.01 793.28 399,999.04 262 1/1/2035 3.000% 3,145.14 14,360.82 0.00 11,215.68 1,246,839.33 786.29 400,785.33 263 2/1/2035 3.000% 3,117.10 14,360.82 0.00 11,243.72 1,235,595.61 779.28 401,564.60 264 3/1/2035 22 3.000% 3,088.99 14,360.82 0.00 11,271.83 1,224,323.78 772.25 402,336.85 265 4/1/2035 3.000% 3,060.81 14,360.82 0.00 11,300.01 1,213,023.77 765.20 403,102.05 266 5/1/2035 3.000% 3,032.56 14,360.82 0.00 11,328.26 1,201,695.51 758.14 403,860.19 267 6/1/2035 3.000% 3,004.24 14,360.82 0.00 11,356.58 1,190,338.93 751.06 404,611.25 268 7/1/2035 3.000% 2,975.85 14,360.82 0.00 11,384.97 1,178,953.96 743.96 405,355.21 269 8/1/2035 3.000% 2,947.38 14,360.82 0.00 11,413.44 1,167,540.52 736.85 406,092.06 270 9/1/2035 3.000% 2,918.85 14,360.82 0.00 11,441.97 1,156,098.55 729.71 406,821.77 271 10/1/2035 3.000% 2,890.25 14,360.82 0.00 11,470.57 1,144,627.98 722.56 407,544.33 272 11/1/2035 3.000% 2,861.57 14,360.82 0.00 11,499.25 1,133,128.73 715.39 408,259.73 273 12/1/2035 3.000% 2,832.82 14,360.82 0.00 11,528.00 1,121,600.73 708.21 408,967.93 274 1/1/2036 3.000% 2,804.00 14,360.82 0.00 11,556.82 1,110,043.91 701.00 409,668.93 275 2/1/2036 3.000% 2,775.11 14,360.82 0.00 11,585.71 1,098,458.20 693.78 410,362.71 276 3/1/2036 23 3.000% 2,746.15 14,360.82 0.00 11,614.67 1,086,843.53 686.54 411,049.25 277 4/1/2036 3.000% 2,717.11 14,360.82 0.00 11,643.71 1,075,199.82 679.28 411,728.52 278 5/1/2036 3.000% 2,688.00 14,360.82 0.00 11,672.82 1,063,527.00 672.00 412,400.52 279 6/1/2036 3.000% 2,658.82 14,360.82 0.00 11,702.00 1,051,825.00 664.71 413,065.23 280 7/1/2036 3.000% 2,629.56 14,360.82 0.00 11,731.26 1,040,093.74 657.39 413,722.62 281 8/1/2036 3.000% 2,600.23 14,360.82 0.00 11,760.59 1,028,333.15 650.06 414,372.68 282 9/1/2036 3.000% 2,570.83 14,360.82 0.00 11,789.99 1,016,543.16 642.71 415,015.38 283 10/1/2036 3.000% 2,541.36 14,360.82 0.00 11,819.46 1,004,723.70 635.34 415,650.72 284 11/1/2036 3.000% 2,511.81 14,360.82 0.00 11,849.01 992,874.69 627.95 416,278.68 285 12/1/2036 3.000% 2,482.19 14,360.82 0.00 11,878.63 980,996.06 620.55 416,899.22 286 1/1/2037 3.000% 2,452.49 14,360.82 0.00 11,908.33 969,087.73 613.12 417,512.35 287 2/1/2037 3.000% 2,422.72 14,360.82 0.00 11,938.10 957,149.63 605.68 418,118.03 288 3/1/2037 24 3.000% 2,392.87 14,360.82 0.00 11,967.95 945,181.68 598.22 418,716.24 289 4/1/2037 3.000% 2,362.95 14,360.82 0.00 11,997.87 933,183.81 590.74 419,306.98 290 5/1/2037 3.000% 2,332.96 14,360.82 0.00 12,027.86 921,155.95 583.24 419,890.22 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% 2,302.89 14,360.82 0.00 12,057.93 909,098.02 575.72 420,465.94 292 7/1/2037 3.000% 2,272.75 14,360.82 0.00 12,088.07 897,009.95 568.19 421,034.13 293 8/1/2037 3.000% 2,242.52 14,360.82 0.00 12,118.30 884,891.65 560.63 421,594.76 294 9/1/2037 3.000% 2,212.23 14,360.82 0.00 12,148.59 872,743.06 553.06 422,147.82 295 10/1/2037 3.000% 2,181.86 14,360.82 0.00 12,178.96 860,564.10 545.47 422,693.28 296 11/1/2037 3.000% 2,151.41 14,360.82 0.00 12,209.41 848,354.69 537.85 423,231.14 297 12/1/2037 3.000% 2,120.89 14,360.82 0.00 12,239.93 836,114.76 530.22 423,761.36 298 1/1/2038 3.000% 2,090.29 14,360.82 0.00 12,270.53 823,844.23 522.57 424,283.93 299 2/1/2038 3.000% 2,059.61 14,360.82 0.00 12,301.21 811,543.02 514.90 424,798.83 300 3/1/2038 25 3.000% 2,028.86 14,360.82 0.00 12,331.96 799,211.06 507.22 425,306.05 301 4/1/2038 3.000% 1,998.03 14,360.82 0.00 12,362.79 786,848.27 499.51 425,805.56 302 5/1/2038 3.000% 1,967.12 14,360.82 0.00 12,393.70 774,454.57 491.78 426,297.34 303 6/1/2038 3.000% 1,936.14 14,360.82 0.00 12,424.68 762,029.89 484.04 426,781.37 304 7/1/2038 3.000% 1,905.07 14,360.82 0.00 12,455.75 749,574.14 476.27 427,257.64 305 8/1/2038 3.000% 1,873.94 14,360.82 0.00 12,486.88 737,087.26 468.49 427,726.12 306 9/1/2038 3.000% 1,842.72 14,360.82 0.00 12,518.10 724,569.16 460.68 428,186.80 307 10/1/2038 3.000% 1,811.42 14,360.82 0.00 12,549.40 712,019.76 452.86 428,639.66 308 11/1/2038 3.000% 1,780.05 14,360.82 0.00 12,580.77 699,438.99 445.01 429,084.67 309 12/1/2038 3.000% 1,748.60 14,360.82 0.00 12,612.22 686,826.77 437.15 429,521.82 310 1/1/2039 3.000% 1,717.07 14,360.82 0.00 12,643.75 674,183.02 429.27 429,951.09 311 2/1/2039 3.000% 1,685.46 14,360.82 0.00 12,675.36 661,507.66 421.37 430,372.45 312 3/1/2039 26 3.000% 1,653.77 14,360.82 0.00 12,707.05 648,800.61 413.44 430,785.90 313 4/1/2039 3.000% 1,622.00 14,360.82 0.00 12,738.82 636,061.79 405.50 431,191.40 314 5/1/2039 3.000% 1,590.15 14,360.82 0.00 12,770.67 623,291.12 397.54 431,588.93 315 6/1/2039 3.000% 1,558.23 14,360.82 0.00 12,802.59 610,488.53 389.56 431,978.49 316 7/1/2039 3.000% 1,526.22 14,360.82 0.00 12,834.60 597,653.93 381.56 432,360.05 317 8/1/2039 3.000% 1,494.13 14,360.82 0.00 12,866.69 584,787.24 373.53 432,733.58 318 9/1/2039 3.000% 1,461.97 14,360.82 0.00 12,898.85 571,888.39 365.49 433,099.07 319 10/1/2039 3.000% 1,429.72 14,360.82 0.00 12,931.10 558,957.29 357.43 433,456.50 320 11/1/2039 3.000% 1,397.39 14,360.82 0.00 12,963.43 545,993.86 349.35 433,805.85 321 12/1/2039 3.000% 1,364.98 14,360.82 0.00 12,995.84 532,998.02 341.25 434,147.09 322 1/1/2040 3.000% 1,332.50 14,360.82 0.00 13,028.32 519,969.70 333.13 434,480.22 323 2/1/2040 3.000% 1,299.92 14,360.82 0.00 13,060.90 506,908.80 324.98 434,805.20 324 3/1/2040 27 3.000% 1,267.27 14,360.82 0.00 13,093.55 493,815.25 316.82 435,122.02 325 4/1/2040 3.000% 1,234.54 14,360.82 0.00 13,126.28 480,688.97 308.64 435,430.65 326 5/1/2040 3.000% 1,201.72 14,360.82 0.00 13,159.10 467,529.87 300.43 435,731.08 327 6/1/2040 3.000% 1,168.82 14,360.82 0.00 13,192.00 454,337.87 292.21 436,023.29 328 7/1/2040 3.000% 1,135.84 14,360.82 0.00 13,224.98 441,112.89 283.96 436,307.25 329 8/1/2040 3.000% 1,102.78 14,360.82 0.00 13,258.04 427,854.85 275.70 436,582.94 330 9/1/2040 3.000% 1,069.64 14,360.82 0.00 13,291.18 414,563.67 267.41 436,850.35 331 10/1/2040 3.000% 1,036.41 14,360.82 0.00 13,324.41 401,239.26 259.10 437,109.45 332 11/1/2040 3.000% 1,003.10 14,360.82 0.00 13,357.72 387,881.54 250.78 437,360.23 333 12/1/2040 3.000% 969.70 14,360.82 0.00 13,391.12 374,490.42 242.43 437,602.65 334 1/1/2041 3.000% 936.23 14,360.82 0.00 13,424.59 361,065.83 234.06 437,836.71 335 2/1/2041 3.000% 902.66 14,360.82 0.00 13,458.16 347,607.67 225.67 438,062.38 336 3/1/2041 28 3.000% 869.02 14,360.82 0.00 13,491.80 334,115.87 217.26 438,279.63 337 4/1/2041 3.000% 835.29 14,360.82 0.00 13,525.53 320,590.34 208.82 438,488.45 338 5/1/2041 3.000% 801.48 14,360.82 0.00 13,559.34 307,031.00 200.37 438,688.82 339 6/1/2041 3.000% 767.58 14,360.82 0.00 13,593.24 293,437.76 191.90 438,880.72 340 7/1/2041 3.000% 733.59 14,360.82 0.00 13,627.23 279,810.53 183.40 439,064.12 341 8/1/2041 3.000% 699.53 14,360.82 0.00 13,661.29 266,149.24 174.88 439,239.00 342 9/1/2041 3.000% 665.37 14,360.82 0.00 13,695.45 252,453.79 166.34 439,405.34 343 10/1/2041 3.000% 631.13 14,360.82 0.00 13,729.69 238,724.10 157.78 439,563.12 344 11/1/2041 3.000% 596.81 14,360.82 0.00 13,764.01 224,960.09 149.20 439,712.33 345 12/1/2041 3.000% 562.40 14,360.82 0.00 13,798.42 211,161.67 140.60 439,852.93 346 1/1/2042 3.000% 527.90 14,360.82 0.00 13,832.92 197,328.75 131.98 439,984.90 347 2/1/2042 3.000% 493.32 14,360.82 0.00 13,867.50 183,461.25 123.33 440,108.23 348 3/1/2042 29 3.000% 458.65 14,360.82 0.00 13,902.17 169,559.08 114.66 440,222.89 349 4/1/2042 3.000% 423.90 14,360.82 0.00 13,936.92 155,622.16 105.98 440,328.87 350 5/1/2042 3.000% 389.06 14,360.82 0.00 13,971.76 141,650.40 97.27 440,426.13 351 6/1/2042 3.000% 354.13 14,360.82 0.00 14,006.69 127,643.71 88.53 440,514.67 352 7/1/2042 3.000% 319.11 14,360.82 0.00 14,041.71 113,602.00 79.78 440,594.44 353 8/1/2042 3.000% 284.00 14,360.82 0.00 14,076.82 99,525.18 71.00 440,665.44 354 9/1/2042 3.000% 248.81 14,360.82 0.00 14,112.01 85,413.17 62.20 440,727.65 355 10/1/2042 3.000% 213.53 14,360.82 0.00 14,147.29 71,265.88 53.38 440,781.03 356 11/1/2042 3.000% 178.16 14,360.82 0.00 14,182.66 57,083.22 44.54 440,825.57 357 12/1/2042 3.000% 142.71 14,360.82 0.00 14,218.11 42,865.11 35.68 440,861.25 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% 107.16 14,360.82 0.00 14,253.66 28,611.45 26.79 440,888.04 359 2/1/2043 3.000% 71.53 14,360.82 0.00 14,289.29 14,322.16 17.88 440,905.92 360 3/1/2043 30 3.000% 35.81 14,357.97 0.00 14,322.16 0.00 8.95 440,914.87 http://www.vertex42.com/Calculators/home-mortgage-calculator.html © 2007 Vertex42 LLC
Baixar agora