Loan analysis
Upcoming SlideShare
Loading in...5
×

Like this? Share it with your network

Share
  • Full Name Full Name Comment goes here.
    Are you sure you want to
    Your message goes here
    Be the first to comment
    Be the first to like this
No Downloads

Views

Total Views
260
On Slideshare
260
From Embeds
0
Number of Embeds
0

Actions

Shares
Downloads
0
Comments
0
Likes
0

Embeds 0

No embeds

Report content

Flagged as inappropriate Flag as inappropriate
Flag as inappropriate

Select your reason for flagging this presentation as inappropriate.

Cancel
    No notes for slide

Transcript

  • 1. Page 1 of 24Eco-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 13,641.483,500,000 No Extra Payments 4.0% Interest Rate History [42] Balance3,000,000 3.0% Totals Assuming No Extra Payments2,500,000 Total Payments $4,910,157 2.0%2,000,000 Total Interest $1,675,055 1.0% Payment # Periods Per Year 121,500,000 0.0% 0 100 200 300 4001,000,000 500,000 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 418,764Payment Schedule [42] Payment Interest Interest Payment Extra Additional Principal Cmltv TaxNo. 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 TaxNo. Date Year Rate Due Due Payments Payment Paid Balance Tax Returned Returned23 2/1/2015 3.000% 7,774.27 13,639.32 0.00 5,865.05 3,103,843.20 1,943.57 45,611.2124 3/1/2015 2 3.000% 7,759.61 13,639.32 0.00 5,879.71 3,097,963.49 1,939.90 47,551.1125 4/1/2015 3.000% 7,744.91 13,639.32 0.00 5,894.41 3,092,069.08 1,936.23 49,487.3426 5/1/2015 3.000% 7,730.17 13,639.32 0.00 5,909.15 3,086,159.93 1,932.54 51,419.8827 6/1/2015 3.000% 7,715.40 13,639.32 0.00 5,923.92 3,080,236.01 1,928.85 53,348.7328 7/1/2015 3.000% 7,700.59 13,639.32 0.00 5,938.73 3,074,297.28 1,925.15 55,273.8829 8/1/2015 3.000% 7,685.74 13,639.32 0.00 5,953.58 3,068,343.70 1,921.44 57,195.3130 9/1/2015 3.000% 7,670.86 13,639.32 0.00 5,968.46 3,062,375.24 1,917.72 59,113.0331 10/1/2015 3.000% 7,655.94 13,639.32 0.00 5,983.38 3,056,391.86 1,913.99 61,027.0132 11/1/2015 3.000% 7,640.98 13,639.32 0.00 5,998.34 3,050,393.52 1,910.25 62,937.2633 12/1/2015 3.000% 7,625.98 13,639.32 0.00 6,013.34 3,044,380.18 1,906.50 64,843.7534 1/1/2016 3.000% 7,610.95 13,639.32 0.00 6,028.37 3,038,351.81 1,902.74 66,746.4935 2/1/2016 3.000% 7,595.88 13,639.32 0.00 6,043.44 3,032,308.37 1,898.97 68,645.4636 3/1/2016 3 3.000% 7,580.77 13,639.32 0.00 6,058.55 3,026,249.82 1,895.19 70,540.6537 4/1/2016 3.000% 7,565.62 13,639.32 0.00 6,073.70 3,020,176.12 1,891.41 72,432.0638 5/1/2016 3.000% 7,550.44 13,639.32 0.00 6,088.88 3,014,087.24 1,887.61 74,319.6739 6/1/2016 3.000% 7,535.22 13,639.32 0.00 6,104.10 3,007,983.14 1,883.81 76,203.4740 7/1/2016 3.000% 7,519.96 13,639.32 0.00 6,119.36 3,001,863.78 1,879.99 78,083.4641 8/1/2016 3.000% 7,504.66 13,639.32 0.00 6,134.66 2,995,729.12 1,876.17 79,959.6342 9/1/2016 3.000% 7,489.32 13,639.32 0.00 6,150.00 2,989,579.12 1,872.33 81,831.9643 10/1/2016 3.000% 7,473.95 13,639.32 0.00 6,165.37 2,983,413.75 1,868.49 83,700.4544 11/1/2016 3.000% 7,458.53 13,639.32 0.00 6,180.79 2,977,232.96 1,864.63 85,565.0845 12/1/2016 3.000% 7,443.08 13,639.32 0.00 6,196.24 2,971,036.72 1,860.77 87,425.8546 1/1/2017 3.000% 7,427.59 13,639.32 0.00 6,211.73 2,964,824.99 1,856.90 89,282.7547 2/1/2017 3.000% 7,412.06 13,639.32 0.00 6,227.26 2,958,597.73 1,853.02 91,135.7648 3/1/2017 4 3.000% 7,396.49 13,639.32 0.00 6,242.83 2,952,354.90 1,849.12 92,984.8849 4/1/2017 3.000% 7,380.89 13,639.32 0.00 6,258.43 2,946,096.47 1,845.22 94,830.1150 5/1/2017 3.000% 7,365.24 13,639.32 0.00 6,274.08 2,939,822.39 1,841.31 96,671.4251 6/1/2017 3.000% 7,349.56 13,639.32 0.00 6,289.76 2,933,532.63 1,837.39 98,508.8152 7/1/2017 3.000% 7,333.83 13,639.32 0.00 6,305.49 2,927,227.14 1,833.46 100,342.2653 8/1/2017 3.000% 7,318.07 13,639.32 0.00 6,321.25 2,920,905.89 1,829.52 102,171.7854 9/1/2017 3.000% 7,302.26 13,639.32 0.00 6,337.06 2,914,568.83 1,825.57 103,997.3555 10/1/2017 3.000% 7,286.42 13,639.32 0.00 6,352.90 2,908,215.93 1,821.61 105,818.9556 11/1/2017 3.000% 7,270.54 13,639.32 0.00 6,368.78 2,901,847.15 1,817.64 107,636.5957 12/1/2017 3.000% 7,254.62 13,639.32 0.00 6,384.70 2,895,462.45 1,813.66 109,450.2458 1/1/2018 3.000% 7,238.66 13,639.32 0.00 6,400.66 2,889,061.79 1,809.67 111,259.9159 2/1/2018 3.000% 7,222.65 13,639.32 0.00 6,416.67 2,882,645.12 1,805.66 113,065.5760 3/1/2018 5 3.000% 7,206.61 13,639.32 0.00 6,432.71 2,876,212.41 1,801.65 114,867.2261 4/1/2018 3.000% 7,190.53 13,639.32 0.00 6,448.79 2,869,763.62 1,797.63 116,664.8562 5/1/2018 3.000% 7,174.41 13,639.32 0.00 6,464.91 2,863,298.71 1,793.60 118,458.4663 6/1/2018 3.000% 7,158.25 13,639.32 0.00 6,481.07 2,856,817.64 1,789.56 120,248.0264 7/1/2018 3.000% 7,142.04 13,639.32 0.00 6,497.28 2,850,320.36 1,785.51 122,033.5365 8/1/2018 3.000% 7,125.80 13,639.32 0.00 6,513.52 2,843,806.84 1,781.45 123,814.9866 9/1/2018 3.000% 7,109.52 13,639.32 0.00 6,529.80 2,837,277.04 1,777.38 125,592.3667 10/1/2018 3.000% 7,093.19 13,639.32 0.00 6,546.13 2,830,730.91 1,773.30 127,365.6668 11/1/2018 3.000% 7,076.83 13,639.32 0.00 6,562.49 2,824,168.42 1,769.21 129,134.8669 12/1/2018 3.000% 7,060.42 13,639.32 0.00 6,578.90 2,817,589.52 1,765.11 130,899.9770 1/1/2019 3.000% 7,043.97 13,639.32 0.00 6,595.35 2,810,994.17 1,760.99 132,660.9671 2/1/2019 3.000% 7,027.49 13,639.32 0.00 6,611.83 2,804,382.34 1,756.87 134,417.8372 3/1/2019 6 3.000% 7,010.96 13,639.32 0.00 6,628.36 2,797,753.98 1,752.74 136,170.5773 4/1/2019 3.000% 6,994.38 13,639.32 0.00 6,644.94 2,791,109.04 1,748.60 137,919.1774 5/1/2019 3.000% 6,977.77 13,639.32 0.00 6,661.55 2,784,447.49 1,744.44 139,663.6175 6/1/2019 3.000% 6,961.12 13,639.32 0.00 6,678.20 2,777,769.29 1,740.28 141,403.8976 7/1/2019 3.000% 6,944.42 13,639.32 0.00 6,694.90 2,771,074.39 1,736.11 143,140.0077 8/1/2019 3.000% 6,927.69 13,639.32 0.00 6,711.63 2,764,362.76 1,731.92 144,871.9278 9/1/2019 3.000% 6,910.91 13,639.32 0.00 6,728.41 2,757,634.35 1,727.73 146,599.6579 10/1/2019 3.000% 6,894.09 13,639.32 0.00 6,745.23 2,750,889.12 1,723.52 148,323.1780 11/1/2019 3.000% 6,877.22 13,639.32 0.00 6,762.10 2,744,127.02 1,719.31 150,042.4781 12/1/2019 3.000% 6,860.32 13,639.32 0.00 6,779.00 2,737,348.02 1,715.08 151,757.5582 1/1/2020 3.000% 6,843.37 13,639.32 0.00 6,795.95 2,730,552.07 1,710.84 153,468.4083 2/1/2020 3.000% 6,826.38 13,639.32 0.00 6,812.94 2,723,739.13 1,706.60 155,174.9984 3/1/2020 7 3.000% 6,809.35 13,639.32 0.00 6,829.97 2,716,909.16 1,702.34 156,877.3385 4/1/2020 3.000% 6,792.27 13,639.32 0.00 6,847.05 2,710,062.11 1,698.07 158,575.4086 5/1/2020 3.000% 6,775.16 13,639.32 0.00 6,864.16 2,703,197.95 1,693.79 160,269.1987 6/1/2020 3.000% 6,757.99 13,639.32 0.00 6,881.33 2,696,316.62 1,689.50 161,958.6888 7/1/2020 3.000% 6,740.79 13,639.32 0.00 6,898.53 2,689,418.09 1,685.20 163,643.8889 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 TaxNo. Date Year Rate Due Due Payments Payment Paid Balance Tax Returned Returned90 9/1/2020 3.000% 6,706.26 13,639.32 0.00 6,933.06 2,675,569.26 1,676.57 167,001.3391 10/1/2020 3.000% 6,688.92 13,639.32 0.00 6,950.40 2,668,618.86 1,672.23 168,673.5692 11/1/2020 3.000% 6,671.55 13,639.32 0.00 6,967.77 2,661,651.09 1,667.89 170,341.4593 12/1/2020 3.000% 6,654.13 13,639.32 0.00 6,985.19 2,654,665.90 1,663.53 172,004.9894 1/1/2021 3.000% 6,636.66 13,639.32 0.00 7,002.66 2,647,663.24 1,659.17 173,664.1595 2/1/2021 3.000% 6,619.16 13,639.32 0.00 7,020.16 2,640,643.08 1,654.79 175,318.9496 3/1/2021 8 3.000% 6,601.61 13,639.32 0.00 7,037.71 2,633,605.37 1,650.40 176,969.3497 4/1/2021 3.000% 6,584.01 13,639.32 0.00 7,055.31 2,626,550.06 1,646.00 178,615.3498 5/1/2021 3.000% 6,566.38 13,639.32 0.00 7,072.94 2,619,477.12 1,641.60 180,256.9499 6/1/2021 3.000% 6,548.69 13,639.32 0.00 7,090.63 2,612,386.49 1,637.17 181,894.11100 7/1/2021 3.000% 6,530.97 13,639.32 0.00 7,108.35 2,605,278.14 1,632.74 183,526.85101 8/1/2021 3.000% 6,513.20 13,639.32 0.00 7,126.12 2,598,152.02 1,628.30 185,155.15102 9/1/2021 3.000% 6,495.38 13,639.32 0.00 7,143.94 2,591,008.08 1,623.85 186,779.00103 10/1/2021 3.000% 6,477.52 13,639.32 0.00 7,161.80 2,583,846.28 1,619.38 188,398.38104 11/1/2021 3.000% 6,459.62 13,639.32 0.00 7,179.70 2,576,666.58 1,614.91 190,013.28105 12/1/2021 3.000% 6,441.67 13,639.32 0.00 7,197.65 2,569,468.93 1,610.42 191,623.70106 1/1/2022 3.000% 6,423.67 13,639.32 0.00 7,215.65 2,562,253.28 1,605.92 193,229.62107 2/1/2022 3.000% 6,405.63 13,639.32 0.00 7,233.69 2,555,019.59 1,601.41 194,831.03108 3/1/2022 9 3.000% 6,387.55 13,639.32 0.00 7,251.77 2,547,767.82 1,596.89 196,427.91109 4/1/2022 3.000% 6,369.42 13,639.32 0.00 7,269.90 2,540,497.92 1,592.36 198,020.27110 5/1/2022 3.000% 6,351.24 13,639.32 0.00 7,288.08 2,533,209.84 1,587.81 199,608.08111 6/1/2022 3.000% 6,333.02 13,639.32 0.00 7,306.30 2,525,903.54 1,583.26 201,191.33112 7/1/2022 3.000% 6,314.76 13,639.32 0.00 7,324.56 2,518,578.98 1,578.69 202,770.02113 8/1/2022 3.000% 6,296.45 13,639.32 0.00 7,342.87 2,511,236.11 1,574.11 204,344.14114 9/1/2022 3.000% 6,278.09 13,639.32 0.00 7,361.23 2,503,874.88 1,569.52 205,913.66115 10/1/2022 3.000% 6,259.69 13,639.32 0.00 7,379.63 2,496,495.25 1,564.92 207,478.58116 11/1/2022 3.000% 6,241.24 13,639.32 0.00 7,398.08 2,489,097.17 1,560.31 209,038.89117 12/1/2022 3.000% 6,222.74 13,639.32 0.00 7,416.58 2,481,680.59 1,555.69 210,594.58118 1/1/2023 3.000% 6,204.20 13,639.32 0.00 7,435.12 2,474,245.47 1,551.05 212,145.63119 2/1/2023 3.000% 6,185.61 13,639.32 0.00 7,453.71 2,466,791.76 1,546.40 213,692.03120 3/1/2023 10 3.000% 6,166.98 13,639.32 0.00 7,472.34 2,459,319.42 1,541.75 215,233.77121 4/1/2023 3.000% 6,148.30 13,639.32 0.00 7,491.02 2,451,828.40 1,537.08 216,770.85122 5/1/2023 3.000% 6,129.57 13,639.32 0.00 7,509.75 2,444,318.65 1,532.39 218,303.24123 6/1/2023 3.000% 6,110.80 13,639.32 0.00 7,528.52 2,436,790.13 1,527.70 219,830.94124 7/1/2023 3.000% 6,091.98 13,639.32 0.00 7,547.34 2,429,242.79 1,523.00 221,353.94125 8/1/2023 3.000% 6,073.11 13,639.32 0.00 7,566.21 2,421,676.58 1,518.28 222,872.21126 9/1/2023 3.000% 6,054.19 13,639.32 0.00 7,585.13 2,414,091.45 1,513.55 224,385.76127 10/1/2023 3.000% 6,035.23 13,639.32 0.00 7,604.09 2,406,487.36 1,508.81 225,894.57128 11/1/2023 3.000% 6,016.22 13,639.32 0.00 7,623.10 2,398,864.26 1,504.06 227,398.62129 12/1/2023 3.000% 5,997.16 13,639.32 0.00 7,642.16 2,391,222.10 1,499.29 228,897.91130 1/1/2024 3.000% 5,978.06 13,639.32 0.00 7,661.26 2,383,560.84 1,494.52 230,392.43131 2/1/2024 3.000% 5,958.90 13,639.32 0.00 7,680.42 2,375,880.42 1,489.73 231,882.15132 3/1/2024 11 3.000% 5,939.70 13,639.32 0.00 7,699.62 2,368,180.80 1,484.93 233,367.08133 4/1/2024 3.000% 5,920.45 13,639.32 0.00 7,718.87 2,360,461.93 1,480.11 234,847.19134 5/1/2024 3.000% 5,901.15 13,639.32 0.00 7,738.17 2,352,723.76 1,475.29 236,322.48135 6/1/2024 3.000% 5,881.81 13,639.32 0.00 7,757.51 2,344,966.25 1,470.45 237,792.93136 7/1/2024 3.000% 5,862.42 13,639.32 0.00 7,776.90 2,337,189.35 1,465.61 239,258.54137 8/1/2024 3.000% 5,842.97 13,639.32 0.00 7,796.35 2,329,393.00 1,460.74 240,719.28138 9/1/2024 3.000% 5,823.48 13,639.32 0.00 7,815.84 2,321,577.16 1,455.87 242,175.15139 10/1/2024 3.000% 5,803.94 13,639.32 0.00 7,835.38 2,313,741.78 1,450.99 243,626.13140 11/1/2024 3.000% 5,784.35 13,639.32 0.00 7,854.97 2,305,886.81 1,446.09 245,072.22141 12/1/2024 3.000% 5,764.72 13,639.32 0.00 7,874.60 2,298,012.21 1,441.18 246,513.40142 1/1/2025 3.000% 5,745.03 13,639.32 0.00 7,894.29 2,290,117.92 1,436.26 247,949.66143 2/1/2025 3.000% 5,725.29 13,639.32 0.00 7,914.03 2,282,203.89 1,431.32 249,380.98144 3/1/2025 12 3.000% 5,705.51 13,639.32 0.00 7,933.81 2,274,270.08 1,426.38 250,807.36145 4/1/2025 3.000% 5,685.68 13,639.32 0.00 7,953.64 2,266,316.44 1,421.42 252,228.78146 5/1/2025 3.000% 5,665.79 13,639.32 0.00 7,973.53 2,258,342.91 1,416.45 253,645.23147 6/1/2025 3.000% 5,645.86 13,639.32 0.00 7,993.46 2,250,349.45 1,411.47 255,056.69148 7/1/2025 3.000% 5,625.87 13,639.32 0.00 8,013.45 2,242,336.00 1,406.47 256,463.16149 8/1/2025 3.000% 5,605.84 13,639.32 0.00 8,033.48 2,234,302.52 1,401.46 257,864.62150 9/1/2025 3.000% 5,585.76 13,639.32 0.00 8,053.56 2,226,248.96 1,396.44 259,261.06151 10/1/2025 3.000% 5,565.62 13,639.32 0.00 8,073.70 2,218,175.26 1,391.41 260,652.46152 11/1/2025 3.000% 5,545.44 13,639.32 0.00 8,093.88 2,210,081.38 1,386.36 262,038.82153 12/1/2025 3.000% 5,525.20 13,639.32 0.00 8,114.12 2,201,967.26 1,381.30 263,420.12154 1/1/2026 3.000% 5,504.92 13,639.32 0.00 8,134.40 2,193,832.86 1,376.23 264,796.35155 2/1/2026 3.000% 5,484.58 13,639.32 0.00 8,154.74 2,185,678.12 1,371.15 266,167.50156 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 TaxNo. Date Year Rate Due Due Payments Payment Paid Balance Tax Returned Returned157 4/1/2026 3.000% 5,443.76 13,639.32 0.00 8,195.56 2,169,307.44 1,360.94 268,894.49158 5/1/2026 3.000% 5,423.27 13,639.32 0.00 8,216.05 2,161,091.39 1,355.82 270,250.31159 6/1/2026 3.000% 5,402.73 13,639.32 0.00 8,236.59 2,152,854.80 1,350.68 271,600.99160 7/1/2026 3.000% 5,382.14 13,639.32 0.00 8,257.18 2,144,597.62 1,345.54 272,946.52161 8/1/2026 3.000% 5,361.49 13,639.32 0.00 8,277.83 2,136,319.79 1,340.37 274,286.90162 9/1/2026 3.000% 5,340.80 13,639.32 0.00 8,298.52 2,128,021.27 1,335.20 275,622.10163 10/1/2026 3.000% 5,320.05 13,639.32 0.00 8,319.27 2,119,702.00 1,330.01 276,952.11164 11/1/2026 3.000% 5,299.25 13,639.32 0.00 8,340.07 2,111,361.93 1,324.81 278,276.92165 12/1/2026 3.000% 5,278.40 13,639.32 0.00 8,360.92 2,103,001.01 1,319.60 279,596.52166 1/1/2027 3.000% 5,257.50 13,639.32 0.00 8,381.82 2,094,619.19 1,314.38 280,910.90167 2/1/2027 3.000% 5,236.55 13,639.32 0.00 8,402.77 2,086,216.42 1,309.14 282,220.03168 3/1/2027 14 3.000% 5,215.54 13,639.32 0.00 8,423.78 2,077,792.64 1,303.89 283,523.92169 4/1/2027 3.000% 5,194.48 13,639.32 0.00 8,444.84 2,069,347.80 1,298.62 284,822.54170 5/1/2027 3.000% 5,173.37 13,639.32 0.00 8,465.95 2,060,881.85 1,293.34 286,115.88171 6/1/2027 3.000% 5,152.20 13,639.32 0.00 8,487.12 2,052,394.73 1,288.05 287,403.93172 7/1/2027 3.000% 5,130.99 13,639.32 0.00 8,508.33 2,043,886.40 1,282.75 288,686.68173 8/1/2027 3.000% 5,109.72 13,639.32 0.00 8,529.60 2,035,356.80 1,277.43 289,964.11174 9/1/2027 3.000% 5,088.39 13,639.32 0.00 8,550.93 2,026,805.87 1,272.10 291,236.21175 10/1/2027 3.000% 5,067.01 13,639.32 0.00 8,572.31 2,018,233.56 1,266.75 292,502.96176 11/1/2027 3.000% 5,045.58 13,639.32 0.00 8,593.74 2,009,639.82 1,261.40 293,764.35177 12/1/2027 3.000% 5,024.10 13,639.32 0.00 8,615.22 2,001,024.60 1,256.03 295,020.38178 1/1/2028 3.000% 5,002.56 13,639.32 0.00 8,636.76 1,992,387.84 1,250.64 296,271.02179 2/1/2028 3.000% 4,980.97 13,639.32 0.00 8,658.35 1,983,729.49 1,245.24 297,516.26180 3/1/2028 15 3.000% 4,959.32 13,639.32 0.00 8,680.00 1,975,049.49 1,239.83 298,756.09181 4/1/2028 3.000% 4,937.62 13,639.32 0.00 8,701.70 1,966,347.79 1,234.41 299,990.50182 5/1/2028 3.000% 4,915.87 13,639.32 0.00 8,723.45 1,957,624.34 1,228.97 301,219.46183 6/1/2028 3.000% 4,894.06 13,639.32 0.00 8,745.26 1,948,879.08 1,223.52 302,442.98184 7/1/2028 3.000% 4,872.20 13,639.32 0.00 8,767.12 1,940,111.96 1,218.05 303,661.03185 8/1/2028 3.000% 4,850.28 13,639.32 0.00 8,789.04 1,931,322.92 1,212.57 304,873.60186 9/1/2028 3.000% 4,828.31 13,639.32 0.00 8,811.01 1,922,511.91 1,207.08 306,080.68187 10/1/2028 3.000% 4,806.28 13,639.32 0.00 8,833.04 1,913,678.87 1,201.57 307,282.25188 11/1/2028 3.000% 4,784.20 13,639.32 0.00 8,855.12 1,904,823.75 1,196.05 308,478.30189 12/1/2028 3.000% 4,762.06 13,639.32 0.00 8,877.26 1,895,946.49 1,190.52 309,668.81190 1/1/2029 3.000% 4,739.87 13,639.32 0.00 8,899.45 1,887,047.04 1,184.97 310,853.78191 2/1/2029 3.000% 4,717.62 13,639.32 0.00 8,921.70 1,878,125.34 1,179.41 312,033.18192 3/1/2029 16 3.000% 4,695.31 13,639.32 0.00 8,944.01 1,869,181.33 1,173.83 313,207.01193 4/1/2029 3.000% 4,672.95 13,639.32 0.00 8,966.37 1,860,214.96 1,168.24 314,375.25194 5/1/2029 3.000% 4,650.54 13,639.32 0.00 8,988.78 1,851,226.18 1,162.64 315,537.88195 6/1/2029 3.000% 4,628.07 13,639.32 0.00 9,011.25 1,842,214.93 1,157.02 316,694.90196 7/1/2029 3.000% 4,605.54 13,639.32 0.00 9,033.78 1,833,181.15 1,151.39 317,846.29197 8/1/2029 3.000% 4,582.95 13,639.32 0.00 9,056.37 1,824,124.78 1,145.74 318,992.02198 9/1/2029 3.000% 4,560.31 13,639.32 0.00 9,079.01 1,815,045.77 1,140.08 320,132.10199 10/1/2029 3.000% 4,537.61 13,639.32 0.00 9,101.71 1,805,944.06 1,134.40 321,266.50200 11/1/2029 3.000% 4,514.86 13,639.32 0.00 9,124.46 1,796,819.60 1,128.72 322,395.22201 12/1/2029 3.000% 4,492.05 13,639.32 0.00 9,147.27 1,787,672.33 1,123.01 323,518.23202 1/1/2030 3.000% 4,469.18 13,639.32 0.00 9,170.14 1,778,502.19 1,117.30 324,635.53203 2/1/2030 3.000% 4,446.26 13,639.32 0.00 9,193.06 1,769,309.13 1,111.57 325,747.09204 3/1/2030 17 3.000% 4,423.27 13,639.32 0.00 9,216.05 1,760,093.08 1,105.82 326,852.91205 4/1/2030 3.000% 4,400.23 13,639.32 0.00 9,239.09 1,750,853.99 1,100.06 327,952.97206 5/1/2030 3.000% 4,377.13 13,639.32 0.00 9,262.19 1,741,591.80 1,094.28 329,047.25207 6/1/2030 3.000% 4,353.98 13,639.32 0.00 9,285.34 1,732,306.46 1,088.50 330,135.74208 7/1/2030 3.000% 4,330.77 13,639.32 0.00 9,308.55 1,722,997.91 1,082.69 331,218.44209 8/1/2030 3.000% 4,307.49 13,639.32 0.00 9,331.83 1,713,666.08 1,076.87 332,295.31210 9/1/2030 3.000% 4,284.17 13,639.32 0.00 9,355.15 1,704,310.93 1,071.04 333,366.35211 10/1/2030 3.000% 4,260.78 13,639.32 0.00 9,378.54 1,694,932.39 1,065.20 334,431.55212 11/1/2030 3.000% 4,237.33 13,639.32 0.00 9,401.99 1,685,530.40 1,059.33 335,490.88213 12/1/2030 3.000% 4,213.83 13,639.32 0.00 9,425.49 1,676,104.91 1,053.46 336,544.34214 1/1/2031 3.000% 4,190.26 13,639.32 0.00 9,449.06 1,666,655.85 1,047.57 337,591.90215 2/1/2031 3.000% 4,166.64 13,639.32 0.00 9,472.68 1,657,183.17 1,041.66 338,633.56216 3/1/2031 18 3.000% 4,142.96 13,639.32 0.00 9,496.36 1,647,686.81 1,035.74 339,669.30217 4/1/2031 3.000% 4,119.22 13,639.32 0.00 9,520.10 1,638,166.71 1,029.81 340,699.11218 5/1/2031 3.000% 4,095.42 13,639.32 0.00 9,543.90 1,628,622.81 1,023.86 341,722.96219 6/1/2031 3.000% 4,071.56 13,639.32 0.00 9,567.76 1,619,055.05 1,017.89 342,740.85220 7/1/2031 3.000% 4,047.64 13,639.32 0.00 9,591.68 1,609,463.37 1,011.91 343,752.76221 8/1/2031 3.000% 4,023.66 13,639.32 0.00 9,615.66 1,599,847.71 1,005.92 344,758.68222 9/1/2031 3.000% 3,999.62 13,639.32 0.00 9,639.70 1,590,208.01 999.91 345,758.58223 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 TaxNo. Date Year Rate Due Due Payments Payment Paid Balance Tax Returned Returned224 11/1/2031 3.000% 3,951.36 13,639.32 0.00 9,687.96 1,570,856.25 987.84 347,740.30225 12/1/2031 3.000% 3,927.14 13,639.32 0.00 9,712.18 1,561,144.07 981.79 348,722.09226 1/1/2032 3.000% 3,902.86 13,639.32 0.00 9,736.46 1,551,407.61 975.72 349,697.80227 2/1/2032 3.000% 3,878.52 13,639.32 0.00 9,760.80 1,541,646.81 969.63 350,667.43228 3/1/2032 19 3.000% 3,854.12 13,639.32 0.00 9,785.20 1,531,861.61 963.53 351,630.96229 4/1/2032 3.000% 3,829.65 13,639.32 0.00 9,809.67 1,522,051.94 957.41 352,588.37230 5/1/2032 3.000% 3,805.13 13,639.32 0.00 9,834.19 1,512,217.75 951.28 353,539.66231 6/1/2032 3.000% 3,780.54 13,639.32 0.00 9,858.78 1,502,358.97 945.14 354,484.79232 7/1/2032 3.000% 3,755.90 13,639.32 0.00 9,883.42 1,492,475.55 938.98 355,423.77233 8/1/2032 3.000% 3,731.19 13,639.32 0.00 9,908.13 1,482,567.42 932.80 356,356.56234 9/1/2032 3.000% 3,706.42 13,639.32 0.00 9,932.90 1,472,634.52 926.61 357,283.17235 10/1/2032 3.000% 3,681.59 13,639.32 0.00 9,957.73 1,462,676.79 920.40 358,203.57236 11/1/2032 3.000% 3,656.69 13,639.32 0.00 9,982.63 1,452,694.16 914.17 359,117.74237 12/1/2032 3.000% 3,631.74 13,639.32 0.00 10,007.58 1,442,686.58 907.94 360,025.67238 1/1/2033 3.000% 3,606.72 13,639.32 0.00 10,032.60 1,432,653.98 901.68 360,927.35239 2/1/2033 3.000% 3,581.63 13,639.32 0.00 10,057.69 1,422,596.29 895.41 361,822.76240 3/1/2033 20 3.000% 3,556.49 13,639.32 0.00 10,082.83 1,412,513.46 889.12 362,711.88241 4/1/2033 3.000% 3,531.28 13,639.32 0.00 10,108.04 1,402,405.42 882.82 363,594.70242 5/1/2033 3.000% 3,506.01 13,639.32 0.00 10,133.31 1,392,272.11 876.50 364,471.21243 6/1/2033 3.000% 3,480.68 13,639.32 0.00 10,158.64 1,382,113.47 870.17 365,341.38244 7/1/2033 3.000% 3,455.28 13,639.32 0.00 10,184.04 1,371,929.43 863.82 366,205.20245 8/1/2033 3.000% 3,429.82 13,639.32 0.00 10,209.50 1,361,719.93 857.46 367,062.65246 9/1/2033 3.000% 3,404.30 13,639.32 0.00 10,235.02 1,351,484.91 851.08 367,913.73247 10/1/2033 3.000% 3,378.71 13,639.32 0.00 10,260.61 1,341,224.30 844.68 368,758.40248 11/1/2033 3.000% 3,353.06 13,639.32 0.00 10,286.26 1,330,938.04 838.27 369,596.67249 12/1/2033 3.000% 3,327.35 13,639.32 0.00 10,311.97 1,320,626.07 831.84 370,428.51250 1/1/2034 3.000% 3,301.57 13,639.32 0.00 10,337.75 1,310,288.32 825.39 371,253.90251 2/1/2034 3.000% 3,275.72 13,639.32 0.00 10,363.60 1,299,924.72 818.93 372,072.83252 3/1/2034 21 3.000% 3,249.81 13,639.32 0.00 10,389.51 1,289,535.21 812.45 372,885.28253 4/1/2034 3.000% 3,223.84 13,639.32 0.00 10,415.48 1,279,119.73 805.96 373,691.24254 5/1/2034 3.000% 3,197.80 13,639.32 0.00 10,441.52 1,268,678.21 799.45 374,490.69255 6/1/2034 3.000% 3,171.70 13,639.32 0.00 10,467.62 1,258,210.59 792.93 375,283.62256 7/1/2034 3.000% 3,145.53 13,639.32 0.00 10,493.79 1,247,716.80 786.38 376,070.00257 8/1/2034 3.000% 3,119.29 13,639.32 0.00 10,520.03 1,237,196.77 779.82 376,849.82258 9/1/2034 3.000% 3,092.99 13,639.32 0.00 10,546.33 1,226,650.44 773.25 377,623.07259 10/1/2034 3.000% 3,066.63 13,639.32 0.00 10,572.69 1,216,077.75 766.66 378,389.73260 11/1/2034 3.000% 3,040.19 13,639.32 0.00 10,599.13 1,205,478.62 760.05 379,149.77261 12/1/2034 3.000% 3,013.70 13,639.32 0.00 10,625.62 1,194,853.00 753.43 379,903.20262 1/1/2035 3.000% 2,987.13 13,639.32 0.00 10,652.19 1,184,200.81 746.78 380,649.98263 2/1/2035 3.000% 2,960.50 13,639.32 0.00 10,678.82 1,173,521.99 740.13 381,390.11264 3/1/2035 22 3.000% 2,933.80 13,639.32 0.00 10,705.52 1,162,816.47 733.45 382,123.56265 4/1/2035 3.000% 2,907.04 13,639.32 0.00 10,732.28 1,152,084.19 726.76 382,850.32266 5/1/2035 3.000% 2,880.21 13,639.32 0.00 10,759.11 1,141,325.08 720.05 383,570.37267 6/1/2035 3.000% 2,853.31 13,639.32 0.00 10,786.01 1,130,539.07 713.33 384,283.70268 7/1/2035 3.000% 2,826.35 13,639.32 0.00 10,812.97 1,119,726.10 706.59 384,990.28269 8/1/2035 3.000% 2,799.32 13,639.32 0.00 10,840.00 1,108,886.10 699.83 385,690.11270 9/1/2035 3.000% 2,772.22 13,639.32 0.00 10,867.10 1,098,019.00 693.06 386,383.17271 10/1/2035 3.000% 2,745.05 13,639.32 0.00 10,894.27 1,087,124.73 686.26 387,069.43272 11/1/2035 3.000% 2,717.81 13,639.32 0.00 10,921.51 1,076,203.22 679.45 387,748.88273 12/1/2035 3.000% 2,690.51 13,639.32 0.00 10,948.81 1,065,254.41 672.63 388,421.51274 1/1/2036 3.000% 2,663.14 13,639.32 0.00 10,976.18 1,054,278.23 665.79 389,087.30275 2/1/2036 3.000% 2,635.70 13,639.32 0.00 11,003.62 1,043,274.61 658.93 389,746.22276 3/1/2036 23 3.000% 2,608.19 13,639.32 0.00 11,031.13 1,032,243.48 652.05 390,398.27277 4/1/2036 3.000% 2,580.61 13,639.32 0.00 11,058.71 1,021,184.77 645.15 391,043.42278 5/1/2036 3.000% 2,552.96 13,639.32 0.00 11,086.36 1,010,098.41 638.24 391,681.66279 6/1/2036 3.000% 2,525.25 13,639.32 0.00 11,114.07 998,984.34 631.31 392,312.97280 7/1/2036 3.000% 2,497.46 13,639.32 0.00 11,141.86 987,842.48 624.37 392,937.34281 8/1/2036 3.000% 2,469.61 13,639.32 0.00 11,169.71 976,672.77 617.40 393,554.74282 9/1/2036 3.000% 2,441.68 13,639.32 0.00 11,197.64 965,475.13 610.42 394,165.16283 10/1/2036 3.000% 2,413.69 13,639.32 0.00 11,225.63 954,249.50 603.42 394,768.58284 11/1/2036 3.000% 2,385.62 13,639.32 0.00 11,253.70 942,995.80 596.41 395,364.99285 12/1/2036 3.000% 2,357.49 13,639.32 0.00 11,281.83 931,713.97 589.37 395,954.36286 1/1/2037 3.000% 2,329.28 13,639.32 0.00 11,310.04 920,403.93 582.32 396,536.68287 2/1/2037 3.000% 2,301.01 13,639.32 0.00 11,338.31 909,065.62 575.25 397,111.93288 3/1/2037 24 3.000% 2,272.66 13,639.32 0.00 11,366.66 897,698.96 568.17 397,680.10289 4/1/2037 3.000% 2,244.25 13,639.32 0.00 11,395.07 886,303.89 561.06 398,241.16290 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 TaxNo. Date Year Rate Due Due Payments Payment Paid Balance Tax Returned Returned291 6/1/2037 3.000% 2,187.20 13,639.32 0.00 11,452.12 863,428.21 546.80 399,341.90292 7/1/2037 3.000% 2,158.57 13,639.32 0.00 11,480.75 851,947.46 539.64 399,881.54293 8/1/2037 3.000% 2,129.87 13,639.32 0.00 11,509.45 840,438.01 532.47 400,414.01294 9/1/2037 3.000% 2,101.10 13,639.32 0.00 11,538.22 828,899.79 525.28 400,939.29295 10/1/2037 3.000% 2,072.25 13,639.32 0.00 11,567.07 817,332.72 518.06 401,457.35296 11/1/2037 3.000% 2,043.33 13,639.32 0.00 11,595.99 805,736.73 510.83 401,968.18297 12/1/2037 3.000% 2,014.34 13,639.32 0.00 11,624.98 794,111.75 503.59 402,471.77298 1/1/2038 3.000% 1,985.28 13,639.32 0.00 11,654.04 782,457.71 496.32 402,968.09299 2/1/2038 3.000% 1,956.14 13,639.32 0.00 11,683.18 770,774.53 489.04 403,457.12300 3/1/2038 25 3.000% 1,926.94 13,639.32 0.00 11,712.38 759,062.15 481.74 403,938.86301 4/1/2038 3.000% 1,897.66 13,639.32 0.00 11,741.66 747,320.49 474.42 404,413.27302 5/1/2038 3.000% 1,868.30 13,639.32 0.00 11,771.02 735,549.47 467.08 404,880.35303 6/1/2038 3.000% 1,838.87 13,639.32 0.00 11,800.45 723,749.02 459.72 405,340.06304 7/1/2038 3.000% 1,809.37 13,639.32 0.00 11,829.95 711,919.07 452.34 405,792.41305 8/1/2038 3.000% 1,779.80 13,639.32 0.00 11,859.52 700,059.55 444.95 406,237.36306 9/1/2038 3.000% 1,750.15 13,639.32 0.00 11,889.17 688,170.38 437.54 406,674.89307 10/1/2038 3.000% 1,720.43 13,639.32 0.00 11,918.89 676,251.49 430.11 407,105.00308 11/1/2038 3.000% 1,690.63 13,639.32 0.00 11,948.69 664,302.80 422.66 407,527.66309 12/1/2038 3.000% 1,660.76 13,639.32 0.00 11,978.56 652,324.24 415.19 407,942.85310 1/1/2039 3.000% 1,630.81 13,639.32 0.00 12,008.51 640,315.73 407.70 408,350.55311 2/1/2039 3.000% 1,600.79 13,639.32 0.00 12,038.53 628,277.20 400.20 408,750.75312 3/1/2039 26 3.000% 1,570.69 13,639.32 0.00 12,068.63 616,208.57 392.67 409,143.42313 4/1/2039 3.000% 1,540.52 13,639.32 0.00 12,098.80 604,109.77 385.13 409,528.55314 5/1/2039 3.000% 1,510.27 13,639.32 0.00 12,129.05 591,980.72 377.57 409,906.12315 6/1/2039 3.000% 1,479.95 13,639.32 0.00 12,159.37 579,821.35 369.99 410,276.11316 7/1/2039 3.000% 1,449.55 13,639.32 0.00 12,189.77 567,631.58 362.39 410,638.49317 8/1/2039 3.000% 1,419.08 13,639.32 0.00 12,220.24 555,411.34 354.77 410,993.26318 9/1/2039 3.000% 1,388.53 13,639.32 0.00 12,250.79 543,160.55 347.13 411,340.40319 10/1/2039 3.000% 1,357.90 13,639.32 0.00 12,281.42 530,879.13 339.48 411,679.87320 11/1/2039 3.000% 1,327.20 13,639.32 0.00 12,312.12 518,567.01 331.80 412,011.67321 12/1/2039 3.000% 1,296.42 13,639.32 0.00 12,342.90 506,224.11 324.11 412,335.78322 1/1/2040 3.000% 1,265.56 13,639.32 0.00 12,373.76 493,850.35 316.39 412,652.17323 2/1/2040 3.000% 1,234.63 13,639.32 0.00 12,404.69 481,445.66 308.66 412,960.82324 3/1/2040 27 3.000% 1,203.61 13,639.32 0.00 12,435.71 469,009.95 300.90 413,261.73325 4/1/2040 3.000% 1,172.52 13,639.32 0.00 12,466.80 456,543.15 293.13 413,554.86326 5/1/2040 3.000% 1,141.36 13,639.32 0.00 12,497.96 444,045.19 285.34 413,840.20327 6/1/2040 3.000% 1,110.11 13,639.32 0.00 12,529.21 431,515.98 277.53 414,117.72328 7/1/2040 3.000% 1,078.79 13,639.32 0.00 12,560.53 418,955.45 269.70 414,387.42329 8/1/2040 3.000% 1,047.39 13,639.32 0.00 12,591.93 406,363.52 261.85 414,649.27330 9/1/2040 3.000% 1,015.91 13,639.32 0.00 12,623.41 393,740.11 253.98 414,903.25331 10/1/2040 3.000% 984.35 13,639.32 0.00 12,654.97 381,085.14 246.09 415,149.33332 11/1/2040 3.000% 952.71 13,639.32 0.00 12,686.61 368,398.53 238.18 415,387.51333 12/1/2040 3.000% 921.00 13,639.32 0.00 12,718.32 355,680.21 230.25 415,617.76334 1/1/2041 3.000% 889.20 13,639.32 0.00 12,750.12 342,930.09 222.30 415,840.06335 2/1/2041 3.000% 857.33 13,639.32 0.00 12,781.99 330,148.10 214.33 416,054.39336 3/1/2041 28 3.000% 825.37 13,639.32 0.00 12,813.95 317,334.15 206.34 416,260.74337 4/1/2041 3.000% 793.34 13,639.32 0.00 12,845.98 304,488.17 198.34 416,459.07338 5/1/2041 3.000% 761.22 13,639.32 0.00 12,878.10 291,610.07 190.31 416,649.38339 6/1/2041 3.000% 729.03 13,639.32 0.00 12,910.29 278,699.78 182.26 416,831.63340 7/1/2041 3.000% 696.75 13,639.32 0.00 12,942.57 265,757.21 174.19 417,005.82341 8/1/2041 3.000% 664.39 13,639.32 0.00 12,974.93 252,782.28 166.10 417,171.92342 9/1/2041 3.000% 631.96 13,639.32 0.00 13,007.36 239,774.92 157.99 417,329.91343 10/1/2041 3.000% 599.44 13,639.32 0.00 13,039.88 226,735.04 149.86 417,479.77344 11/1/2041 3.000% 566.84 13,639.32 0.00 13,072.48 213,662.56 141.71 417,621.48345 12/1/2041 3.000% 534.16 13,639.32 0.00 13,105.16 200,557.40 133.54 417,755.02346 1/1/2042 3.000% 501.39 13,639.32 0.00 13,137.93 187,419.47 125.35 417,880.37347 2/1/2042 3.000% 468.55 13,639.32 0.00 13,170.77 174,248.70 117.14 417,997.50348 3/1/2042 29 3.000% 435.62 13,639.32 0.00 13,203.70 161,045.00 108.91 418,106.41349 4/1/2042 3.000% 402.61 13,639.32 0.00 13,236.71 147,808.29 100.65 418,207.06350 5/1/2042 3.000% 369.52 13,639.32 0.00 13,269.80 134,538.49 92.38 418,299.44351 6/1/2042 3.000% 336.35 13,639.32 0.00 13,302.97 121,235.52 84.09 418,383.53352 7/1/2042 3.000% 303.09 13,639.32 0.00 13,336.23 107,899.29 75.77 418,459.30353 8/1/2042 3.000% 269.75 13,639.32 0.00 13,369.57 94,529.72 67.44 418,526.74354 9/1/2042 3.000% 236.32 13,639.32 0.00 13,403.00 81,126.72 59.08 418,585.82355 10/1/2042 3.000% 202.82 13,639.32 0.00 13,436.50 67,690.22 50.71 418,636.52356 11/1/2042 3.000% 169.23 13,639.32 0.00 13,470.09 54,220.13 42.31 418,678.83357 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 TaxNo. Date Year Rate Due Due Payments Payment Paid Balance Tax Returned Returned358 1/1/2043 3.000% 101.79 13,639.32 0.00 13,537.53 27,178.83 25.45 418,738.17359 2/1/2043 3.000% 67.95 13,639.32 0.00 13,571.37 13,607.46 16.99 418,755.15360 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