Amortisation schedule

month Total loan Amount Additional Payment interest rat1 360000 36000 0.0442 359507 36000 0.0443 359012.192333333 36000 0.0444 358515.570371889 36000 0.0445 358017.127463252 36000 0.0446 357516.856930618 36000 0.0447 357014.752072697 36000 0.0448 356510.80616363 36000 0.0449 356005.012452897 36000 0.044

10 355497.364165224 36000 0.04411 354987.854500496 36000 0.04412 354476.476633665 36000 0.04413 353963.223714655 36000 0.04414 353448.088868275 36000 0.04415 352931.065194126 36000 0.04416 352412.145766504 36000 0.04417 351891.323634315 36000 0.04418 351368.591820974 36000 0.04419 350843.943324317 36000 0.04420 350317.371116507 36000 0.04421 349788.868143934 36000 0.04422 349258.427327128 36000 0.04423 348726.041560661 36000 0.04424 348191.70371305 36000 0.04425 347655.406626665 36000 0.044

347117.143117629 36000 0.044346576.905975727 36000 0.044346034.687964305 36000 0.044345490.481820174 36000 0.044344944.280253514 36000 0.044344396.075947777 36000 0.044343845.861559586 36000 0.044343293.629718638 36000 0.044342739.373027606 36000 0.044342183.08406204 36000 0.044

341624.755370268 36000 0.044341064.379473292 36000 0.044340501.948864694 36000 0.044339937.456010532 36000 0.044339370.893349237 36000 0.044338802.253291517 36000 0.044

338231.528220253 36000 0.044337658.710490394 36000 0.044337083.792428859 36000 0.044336506.766334431 36000 0.044335927.624477657 36000 0.044335346.359100742 36000 0.044334762.962417445 36000 0.044334177.426612975 36000 0.044333589.74384389 36000 0.044

332999.906237984 36000 0.044332407.90589419 36000 0.044

331813.734882469 36000 0.044331217.385243704 36000 0.044330618.848989598 36000 0.044330018.11810256 36000 0.044

329415.184535602 36000 0.044328810.040212233 36000 0.044328202.677026344 36000 0.044327593.086842108 36000 0.044326981.261493862 36000 0.044326367.192786006 36000 0.044325750.872492888 36000 0.044325132.292358696 36000 0.044324511.444097344 36000 0.044323888.319392368 36000 0.044323262.909896806 36000 0.044322635.207233095 36000 0.044322005.202992949 36000 0.044321372.888737257 36000 0.044320738.25599596 36000 0.044

320101.296267945 36000 0.044319462.001020928 36000 0.044318820.361691338 36000 0.044318176.369684206 36000 0.044317530.016373048 36000 0.044316881.293099749 36000 0.044316230.191174448 36000 0.044315576.701875421 36000 0.044314920.816448965 36000 0.044314262.526109278 36000 0.044313601.822038345 36000 0.044312938.695385819 36000 0.044

312273.1372689 36000 0.044311605.138772219 36000 0.044310934.690947718 36000 0.044

310261.784814526 36000 0.044309586.411358846 36000 0.044308908.561533828 36000 0.044308228.226259452 36000 0.044307545.396422404 36000 0.044306860.062875952 36000 0.044306172.216439831 36000 0.044305481.84790011 36000 0.044

304788.948009077 36000 0.044304093.507485111 36000 0.044303395.517012556 36000 0.044302694.967241602 36000 0.044301991.848788155 36000 0.044301286.152233711 36000 0.044300577.868125235 36000 0.044299866.986975027 36000 0.044299153.499260602 36000 0.044298437.395424558 36000 0.044297718.665874448 36000 0.044296997.300982654 36000 0.044296273.291086257 36000 0.044295546.626486907 36000 0.044294817.297450692 36000 0.044294085.294208012 36000 0.044293350.606953441 36000 0.044292613.225845604 36000 0.044291873.141007037 36000 0.044291130.342524063 36000 0.044290384.820446651 36000 0.044289636.564788289 36000 0.044288885.565525846 36000 0.044288131.812599441 36000 0.044287375.295912306 36000 0.044286616.005330651 36000 0.044285853.93068353 36000 0.044

285089.061762703 36000 0.044284321.388322499 36000 0.044283550.900079682 36000 0.044282777.586713307 36000 0.044282001.437864589 36000 0.044281222.44313676 36000 0.044

280440.592094928 36000 0.044279655.874265942 36000 0.044278868.279138251 36000 0.044278077.796161758 36000 0.044

277284.414747684 36000 0.044276488.124268426 36000 0.044275688.91405741 36000 0.044

274886.773408954 36000 0.044274081.69157812 36000 0.044

273273.657780573 36000 0.044272462.661192435 36000 0.044271648.690950141 36000 0.044270831.736150291 36000 0.044270011.785849509 36000 0.044269188.829064291 36000 0.044268362.85477086 36000 0.044

267533.851905019 36000 0.044266701.809362005 36000 0.044265866.715996332 36000 0.044265028.560621652 36000 0.044264187.332010598 36000 0.044263343.018894637 36000 0.044262495.609963917 36000 0.044261645.093867118 36000 0.044260791.459211298 36000 0.044259934.694561739 36000 0.044259074.788441799 36000 0.044258211.729332752 36000 0.044257345.505673639 36000 0.044256476.105861109 36000 0.044255603.518249266 36000 0.044254727.731149513 36000 0.044253848.732830395 36000 0.044252966.51151744 36000 0.044

252081.055393004 36000 0.044251192.352596111 36000 0.044250300.391222297 36000 0.044249405.159323445 36000 0.044248506.644907631 36000 0.044247604.835938959 36000 0.044246699.720337402 36000 0.044245791.285978639 36000 0.044244879.520693894 36000 0.044243964.412269772 36000 0.044243045.948448094 36000 0.044242124.116925738 36000 0.044241198.905354465 36000 0.044240270.301340765 36000 0.044239338.292445681 36000 0.044

238402.866184649 36000 0.044237464.010027326 36000 0.044236521.711397426 36000 0.044235575.95767255 36000 0.044

234626.736184016 36000 0.044233674.03421669 36000 0.044

232717.839008818 36000 0.044231758.137751851 36000 0.044230794.917590274 36000 0.044229828.165621438 36000 0.044228857.868895384 36000 0.044227884.014414667 36000 0.044226906.589134187 36000 0.044225925.579961013 36000 0.044224940.973754203 36000 0.044223952.757324635 36000 0.044222960.917434825 36000 0.044221965.440798753 36000 0.044220966.314081682 36000 0.044219963.523899981 36000 0.044218957.056820948 36000 0.044217946.899362625 36000 0.044216933.037993621 36000 0.044215915.459132931 36000 0.044214894.149149752 36000 0.044213869.094363301 36000 0.044212840.281042633 36000 0.044211807.695406456 36000 0.044210771.323622946 36000 0.044209731.151809564 36000 0.044208687.166032865 36000 0.044207639.352308319 36000 0.044206587.696600116 36000 0.044205532.184820984 36000 0.044204472.802831994 36000 0.044203409.536442378 36000 0.044202342.371409333 36000 0.044201271.293437834 36000 0.044200196.288180439 36000 0.044199117.341237101 36000 0.044198034.43815497 36000 0.044

196947.564428205 36000 0.044195856.705497775 36000 0.044194761.846751267 36000 0.044193662.973522689 36000 0.044

192560.071092272 36000 0.044191453.124686277 36000 0.044190342.119476793 36000 0.044189227.040581541 36000 0.044188107.873063674 36000 0.044186984.601931574 36000 0.044185857.212138656 36000 0.044184725.688583165 36000 0.044183590.01610797 36000 0.044

182450.179500366 36000 0.044181306.163491867 36000 0.044180157.952758004 36000 0.044179005.531918116 36000 0.044177848.88553515 36000 0.044

176687.998115445 36000 0.044175522.854108535 36000 0.044174353.437906933 36000 0.044173179.733845925 36000 0.044172001.72620336 36000 0.044

170819.399199439 36000 0.044169632.736996504 36000 0.044168441.723698824 36000 0.044167246.343352387 36000 0.044166046.579944679 36000 0.044164842.417404476 36000 0.044163633.839601626 36000 0.044162420.830346832 36000 0.044161203.373391437 36000 0.044159981.452427205 36000 0.044158755.051086105 36000 0.044157524.152940087 36000 0.044156288.741500868 36000 0.044155048.800219704 36000 0.044153804.312487176 36000 0.044152555.261632963 36000 0.044151301.630925617 36000 0.044150043.403572344 36000 0.044148780.562718776 36000 0.044147513.091448745 36000 0.044146240.972784057 36000 0.044144964.189684265 36000 0.044143682.725046441 36000 0.044142396.561704944 36000 0.044141105.682431196 36000 0.044139810.069933444 36000 0.044

138509.706856533 36000 0.044137204.575781674 36000 0.044135894.659226206 36000 0.044134579.939643369 36000 0.044133260.399422061 36000 0.044131936.020886609 36000 0.044130606.786296527 36000 0.044129272.677846281 36000 0.044127933.67766505 36000 0.044

126589.767816489 36000 0.044125240.930298483 36000 0.044123887.14704291 36000 0.044

122528.399915401 36000 0.044121164.670715091 36000 0.044119795.941174379 36000 0.044118422.192958686 36000 0.044117043.407666201 36000 0.044115659.566827643 36000 0.044114270.651906011 36000 0.044112876.644296333 36000 0.044111477.52532542 36000 0.044

110073.276251613 36000 0.044108663.878264536 36000 0.044107249.312484839 36000 0.044105829.55996395 36000 0.044

104404.601683818 36000 0.044102974.418556659 36000 0.044

101538.9914247 36000 0.044100098.301059924 36000 0.044

98652.32816381 36000 0.04497201.0533670773 36000 0.04495744.4572294233 36000 0.04494282.5202392645 36000 0.04492815.2228134751 36000 0.04491342.5452971245 36000 0.04489864.467963214 36000 0.044

88380.9710124125 36000 0.04486892.0345727913 36000 0.04485397.6386995582 36000 0.04483897.7633747899 36000 0.04482392.3885071642 36000 0.04480881.4939316904 36000 0.04479365.0594094399 36000 0.04477843.0646272746 36000 0.04476315.4891975746 36000 0.044

74782.3126579657 36000 0.04473243.5144710449 36000 0.04471699.0740241054 36000 0.04470148.9706288604 36000 0.04468593.1835211662 36000 0.04467031.6918607439 36000 0.04465464.4747308999 36000 0.04463891.5111382466 36000 0.04462312.7800124201 36000 0.04460728.260205799 36000 0.044

59137.9304932203 36000 0.04457541.7695716954 36000 0.04455939.756060125 36000 0.044

54331.8684990121 36000 0.04452718.0853501751 36000 0.04451098.3849964591 36000 0.04449472.7457414461 36000 0.04447841.1458091648 36000 0.04446203.5633437984 36000 0.04444559.9764093923 36000 0.04442910.3629895601 36000 0.04441254.7009871885 36000 0.04439592.9682241415 36000 0.04437925.1424409633 36000 0.04436251.2012965802 36000 0.04434571.122368001 36000 0.04432884.883150017 36000 0.044

31192.4610549004 36000 0.04429493.8334121017 36000 0.04427788.9774679461 36000 0.04426077.8703853285 36000 0.04424360.4892434081 36000 0.04422636.8110373006 36000 0.04420906.8126777707 36000 0.04419170.4709909225 36000 0.04417427.7627178892 36000 0.04415678.6645145215 36000 0.04413923.1529510747 36000 0.04412161.2045118953 36000 0.04410392.7955951056 36000 0.0448617.90251228767 36000 0.0446836.50148816606 36000 0.0445048.56866028933 36000 0.044

loan settle 3254.08007871039 36000 0.04465 1453.01170566566 36000 0.044

64 -354.660584746896 36000 0.04463 -2168.96100689097 36000 0.04462 -3989.91386391623 36000 0.04461 -5817.54354808393 36000 0.04460 -7651.87454109357 36000 0.04459 -9492.93141441091 36000 0.04458 -11340.7388295971 36000 0.04457 -13195.3215386389 36000 0.04456 -15056.7043842806 36000 0.04455 -16924.9123003563 36000 0.04454 -18799.9703121243 36000 0.04453 -20681.9035366021 36000 0.04452 -22570.7371829029 36000 0.04451 -24466.4965525736 36000 0.04450 -26369.207039933 36000 0.04449 -28278.8941324128 36000 0.04448 -30195.5834108983 36000 0.04447 -32119.3005500716 36000 0.04446 -34050.0713187552 36000 0.04445 -35987.9215802573 36000 0.04444 -37932.8772927182 36000 0.04443 -39884.9645094582 36000 0.04442 -41844.2093793262 36000 0.04441 -43810.6381470504 36000 0.04440 -45784.2771535896 36000 0.04439 -47765.1528364861 36000 0.04438 -49753.2917302199 36000 0.04437 -51748.720466564 36000 0.04436 -53751.4657749414 36000 0.04435 -55761.5544827829 36000 0.04434 -57779.0135158864 36000 0.04433 -59803.869898778 36000 0.04432 -61836.1507550735 36000 0.04430 -63875.8833078421 36000 0.04430 -65923.0948799709 36000 0.04429 -67977.8128945308 36000 0.04428 -70040.064875144 36000 0.04427 -72109.8784463529 36000 0.04426 -74187.2813339895 36000 0.04425 -76272.3013655475 36000 0.04424 -78364.9664705545 36000 0.04423 -80465.3046809465 36000 0.04422 -82573.3441314433 36000 0.04421 -84689.1130599253 36000 0.04420 -86812.6398078117 36000 0.044

19 -88943.9528204403 36000 0.04418 -91083.0806474486 36000 0.04417 -93230.0519431559 36000 0.04416 -95384.8954669475 36000 0.04415 -97547.6400836596 36000 0.04414 -99718.3147639664 36000 0.04413 -101896.948584768 36000 0.04412 -104083.570729578 36000 0.04411 -106278.21048892 36000 0.04410 -108480.897260713 36000 0.0449 -110691.660550669 36000 0.0448 -112910.529972688 36000 0.0447 -115137.535249254 36000 0.0446 -117372.706211835 36000 0.0445 -119616.072801278 36000 0.0444 -121867.665068217 36000 0.0443 -124127.513173467 36000 0.0442 -126395.647388436 36000 0.0441 -128672.098095527 36000 0.044

-130956.895788544 36000 0.044

interest Monthly repayment Balance oustanding1188 1681 359507

1186.1923333333 1681 359012.1923333331184.3780385556 1681 358515.5703718891182.5570913636 1681 358017.1274632521180.7294673653 1681 357516.8569306181178.8951420789 1681 357014.7520726971177.0540909332 1681 356510.806163631175.2062892667 1681 356005.0124528971173.3517123273 1681 355497.3641652241171.4903352725 1681 354987.8545004961169.6221331685 1681 354476.4766336651167.7470809901 1681 353963.2237146551165.8651536204 1681 353448.0888682751163.9763258504 1681 352931.0651941261162.0805723785 1681 352412.1457665041160.1778678105 1681 351891.3236343151158.2681866592 1681 351368.5918209741156.3515033436 1681 350843.9433243171154.4277921892 1681 350317.3711165071152.4970274272 1681 349788.8681439341150.5591831944 1681 349258.4273271281148.6142335328 1681 348726.0415606611146.6621523891 1681 348191.703713051144.7029136145 1681 347655.4066266651142.7364909644 1681 347117.1431176291140.762858098 1681 346576.9059757271138.7819885777 1681 346034.6879643051136.7938558691 1681 345490.4818201741134.7984333406 1681 344944.2802535141132.7956942629 1681 344396.0759477771130.7856118085 1681 343845.8615595861128.7681590518 1681 343293.6297186381126.7433089683 1681 342739.3730276061124.7110344346 1681 342183.084062041122.6713082275 1681 341624.7553702681120.6241030243 1681 341064.3794732921118.5693914021 1681 340501.9488646941116.5071458372 1681 339937.4560105321114.4373387053 1681 339370.8933492371112.3599422805 1681 338802.2532915171110.2749287356 1681 338231.528220253

1108.1822701409 1681 337658.7104903941106.0819384648 1681 337083.7924288591103.9739055725 1681 336506.7663344311101.8581432263 1681 335927.6244776571099.7346230848 1681 335346.3591007421097.6033167027 1681 334762.9624174451095.4641955306 1681 334177.4266129751093.3172309143 1681 333589.743843891091.1623940943 1681 332999.9062379841088.999656206 1681 332407.905894191086.8289882787 1681 331813.7348824691084.6503612357 1681 331217.3852437041082.4637458936 1681 330618.8489895981080.2691129619 1681 330018.118102561078.0664330427 1681 329415.1845356021075.8556766306 1681 328810.0402122331073.6368141115 1681 328202.6770263441071.4098157633 1681 327593.0868421081069.1746517544 1681 326981.2614938621066.9312921442 1681 326367.1927860061064.679706882 1681 325750.8724928881062.4198658073 1681 325132.2923586961060.1517386486 1681 324511.4440973441057.8752950236 1681 323888.3193923681055.5905044387 1681 323262.9098968061053.2973362883 1681 322635.2072330951050.9957598547 1681 322005.2029929491048.6857443075 1681 321372.8887372571046.3672587033 1681 320738.255995961044.0402719852 1681 320101.2962679451041.7047529825 1681 319462.0010209281039.3606704101 1681 318820.3616913381037.0079928682 1681 318176.3696842061034.6466888421 1681 317530.0163730481032.2767267012 1681 316881.2930997491029.8980746991 1681 316230.1911744481027.510700973 1681 315576.7018754211025.1145735432 1681 314920.8164489651022.7096603129 1681 314262.5261092781020.2959290674 1681 313601.8220383451017.8733474739 1681 312938.6953858191015.4418830813 1681 312273.13726891013.0015033193 1681 311605.1387722191010.5521754981 1681 310934.6909477181008.0938668083 1681 310261.784814526

1005.6265443199 1681 309586.4113588461003.1501749824 1681 308908.5615338281000.664725624 1681 308228.226259452998.17016295133 1681 307545.396422404995.66645354881 1681 306860.062875952993.15356387849 1681 306172.216439831990.63146027938 1681 305481.84790011988.10010896707 1681 304788.948009077985.55947603328 1681 304093.507485111983.00952744541 1681 303395.517012556980.45022904604 1681 302694.967241602977.88154655254 1681 301991.848788155975.30344555657 1681 301286.152233711972.71589152361 1681 300577.868125235970.11884979253 1681 299866.986975027967.5122855751 1681 299153.499260602964.89616395554 1681 298437.395424558962.27044989005 1681 297718.665874448959.63510820631 1681 296997.300982654956.99010360307 1681 296273.291086257954.33540064961 1681 295546.626486907951.67096378533 1681 294817.297450692948.99675731921 1681 294085.294208012946.31274542938 1681 293350.606953441943.61889216262 1681 292613.225845604940.91516143388 1681 291873.141007037938.2015170258 1681 291130.342524063935.47792258823 1681 290384.820446651932.74434163772 1681 289636.564788289930.00073755706 1681 288885.565525846927.24707359477 1681 288131.812599441924.48331286462 1681 287375.295912306921.70941834512 1681 286616.005330651918.92535287905 1681 285853.93068353916.13107917294 1681 285089.061762703913.32655979658 1681 284321.388322499910.5117571825 1681 283550.900079682907.6866336255 1681 282777.586713307904.85115128213 1681 282001.437864589902.00527217016 1681 281222.44313676899.14895816812 1681 280440.592094928896.28217101474 1681 279655.874265942893.40487230846 1681 278868.279138251890.51702350692 1681 278077.796161758887.61858592645 1681 277284.414747684

884.70952074151 1681 276488.124268426881.78978898423 1681 275688.91405741878.85935154384 1681 274886.773408954875.91816916616 1681 274081.69157812872.96620245311 1681 273273.657780573870.0034118621 1681 272462.661192435867.0297577056 1681 271648.690950141864.04520015052 1681 270831.736150291861.04969921774 1681 270011.785849509858.04321478153 1681 269188.829064291855.02570656907 1681 268362.85477086851.99713415982 1681 267533.851905019848.95745698507 1681 266701.809362005845.90663432735 1681 265866.715996332842.84462531988 1681 265028.560621652839.77138894606 1681 264187.332010598836.68688403886 1681 263343.018894637833.59106928034 1681 262495.609963917830.48390320103 1681 261645.093867118827.36534417943 1681 260791.459211298824.23535044143 1681 259934.694561739821.09388005971 1681 259074.788441799817.94089095326 1681 258211.729332752814.77634088676 1681 257345.505673639811.60018747001 1681 256476.105861109808.4123881574 1681 255603.518249266805.21290024731 1681 254727.731149513802.00168088155 1681 253848.732830395798.77868704478 1681 252966.51151744795.54387556395 1681 252081.055393004792.29720310768 1681 251192.352596111789.03862618574 1681 250300.391222297785.76810114842 1681 249405.159323445782.48558418597 1681 248506.644907631779.19103132798 1681 247604.835938959775.88439844285 1681 246699.720337402772.56564123714 1681 245791.285978639769.23471525501 1681 244879.520693894765.89157587761 1681 243964.412269772762.5361783225 1681 243045.948448094759.16847764301 1681 242124.116925738755.78842872771 1681 241198.905354465752.39598629971 1681 240270.301340765748.99110491614 1681 239338.292445681745.5737389675 1681 238402.866184649

742.14384267705 1681 237464.010027326738.70137010019 1681 236521.711397426735.2462751239 1681 235575.95767255731.77851146602 1681 234626.736184016728.29803267473 1681 233674.03421669724.80479212787 1681 232717.839008818721.29874303233 1681 231758.137751851717.77983842345 1681 230794.917590274714.24803116434 1681 229828.165621438710.70327394528 1681 228857.868895384707.14551928307 1681 227884.014414667703.57471952045 1681 226906.589134187699.99082682535 1681 225925.579961013696.39379319038 1681 224940.973754203692.78357043208 1681 223952.757324635689.16011019033 1681 222960.917434825685.52336392769 1681 221965.440798753681.87328292876 1681 220966.314081682678.2098182995 1681 219963.523899981674.5329209666 1681 218957.056820948670.84254167681 1681 217946.899362625667.13863099629 1681 216933.037993621663.42113930994 1681 215915.459132931659.69001682075 1681 214894.149149752655.94521354909 1681 213869.094363301652.1866793321 1681 212840.281042633648.41436382299 1681 211807.695406456644.62821649034 1681 210771.323622946640.82818661747 1681 209731.151809564637.01422330173 1681 208687.166032865633.18627545384 1681 207639.352308319629.34429179717 1681 206587.696600116625.48822086709 1681 205532.184820984621.61801101027 1681 204472.802831994617.73361038398 1681 203409.536442378613.83496695539 1681 202342.371409333609.92202850089 1681 201271.293437834605.99474260539 1681 200196.288180439602.05305666161 1681 199117.341237101598.09691786937 1681 198034.43815497594.12627323489 1681 196947.564428205590.14106957009 1681 195856.705497775586.14125349184 1681 194761.846751267582.12677142131 1681 193662.973522689578.09756958319 1681 192560.071092272

574.053594005 1681 191453.124686277569.99479051635 1681 190342.119476793565.92110474824 1681 189227.040581541561.83248213232 1681 188107.873063674557.72886790014 1681 186984.601931574553.61020708244 1681 185857.212138656549.47644450841 1681 184725.688583165545.32752480494 1681 183590.01610797541.16339239589 1681 182450.179500366536.98399150134 1681 181306.163491867532.78926613685 1681 180157.952758004528.57916011268 1681 179005.531918116524.35361703309 1681 177848.88553515520.11258029555 1681 176687.998115445515.85599308997 1681 175522.854108535511.58379839796 1681 174353.437906933507.29593899209 1681 173179.733845925502.99235743506 1681 172001.72620336498.67299607899 1681 170819.399199439494.33779706461 1681 169632.736996504489.98670232051 1681 168441.723698824485.61965356236 1681 167246.343352387481.23659229209 1681 166046.579944679476.83745979716 1681 164842.417404476472.42219714975 1681 163633.839601626467.99074520596 1681 162420.830346832463.54304460505 1681 161203.373391437459.0790357686 1681 159981.452427205454.59865889975 1681 158755.051086105450.10185398239 1681 157524.152940087445.58856078032 1681 156288.741500868441.05871883652 1681 155048.800219704436.51226747225 1681 153804.312487176431.94914578631 1681 152555.261632963427.3692926542 1681 151301.630925617422.77264672726 1681 150043.403572344418.15914643193 1681 148780.562718776413.52872996885 1681 147513.091448745408.88133531207 1681 146240.972784057404.21690020821 1681 144964.189684265399.53536217564 1681 143682.725046441394.83665850362 1681 142396.561704944390.12072625146 1681 141105.682431196385.38750224772 1681 139810.069933444380.63692308929 1681 138509.706856533

375.86892514062 1681 137204.575781674371.0834445328 1681 135894.659226206366.28041716276 1681 134579.939643369361.45977869235 1681 133260.399422061356.62146454756 1681 131936.020886609351.76540991757 1681 130606.786296527346.89154975393 1681 129272.677846281341.9998187697 1681 127933.67766505337.09015143852 1681 126589.767816489332.16248199379 1681 125240.930298483327.21674442777 1681 123887.14704291322.25287249067 1681 122528.399915401317.2707996898 1681 121164.670715091312.27045928867 1681 119795.941174379307.25178430606 1681 118422.192958686302.21470751518 1681 117043.407666201297.15916144274 1681 115659.566827643292.08507836803 1681 114270.651906011286.99239032204 1681 112876.644296333281.88102908656 1681 111477.52532542276.75092619321 1681 110073.276251613271.60201292258 1681 108663.878264536266.4342203033 1681 107249.312484839261.24747911108 1681 105829.55996395256.04171986782 1681 104404.601683818250.81687284067 1681 102974.418556659245.57286804108 1681 101538.9914247240.3096352239 1681 100098.301059924235.02710388639 1681 98652.32816381229.7252032673 1681 97201.0533670773224.40386234595 1681 95744.4572294233219.06300984122 1681 94282.5202392645213.70257421064 1681 92815.2228134751208.32248364941 1681 91342.5452971245202.92266608946 1681 89864.467963214197.50304919845 1681 88380.9710124125192.06356037885 1681 86892.0345727913186.6041267669 1681 85397.6386995582181.12467523171 1681 83897.7633747899175.62513237423 1681 82392.3885071642170.10542452627 1681 80881.4939316904164.56547774953 1681 79365.0594094399159.00521783461 1681 77843.0646272746153.42457030001 1681 76315.4891975746147.82346039111 1681 74782.3126579657

142.20181307921 1681 73243.5144710449136.5595530605 1681 71699.0740241054130.89660475505 1681 70148.9706288604125.21289230582 1681 68593.1835211662119.50833957761 1681 67031.6918607439113.78287015606 1681 65464.4747308999108.03640734663 1681 63891.5111382466102.26887417357 1681 62312.780012420196.480193378874 1681 60728.26020579990.670287421263 1681 59137.930493220384.839078475141 1681 57541.769571695478.98648842955 1681 55939.75606012573.112438887125 1681 54331.868499012167.216851163044 1681 52718.085350175161.299646283976 1681 51098.384996459155.360744987017 1681 49472.745741446149.400067718636 1681 47841.145809164843.417534633604 1681 46203.563343798437.413065593927 1681 44559.976409392331.386580167772 1681 42910.362989560125.337997628387 1681 41254.700987188519.267236953024 1681 39592.968224141513.174216821852 1681 37925.14244096337.0588556168656 1681 36251.20129658020.9210714207941 1681 34571.122368001-5.239217983996 1681 32884.883150017-11.4220951166 1681 31192.4610549004-17.6276427987 1681 29493.8334121017-23.85594415563 1681 27788.9774679461-30.10708261753 1681 26077.8703853285-36.38114192046 1681 24360.4892434081-42.6782061075 1681 22636.8110373006-48.9983595299 1681 20906.8126777707-55.34168684817 1681 19170.4709909225-61.70827303328 1681 17427.7627178892-68.09820336774 1681 15678.6645145215-74.51156344675 1681 13923.1529510747-80.94843917939 1681 12161.2045118953-87.40891678972 1681 10392.7955951056-93.89308281795 1681 8617.90251228767-100.4010241216 1681 6836.50148816606-106.9328278767 1681 5048.56866028933-113.4885815789 1681 3254.08007871039-120.0683730447 1681 1453.01170566566-126.6722904126 1681 -354.660584746896

-133.3004221441 1681 -2168.96100689097-139.9528570253 1681 -3989.91386391623-146.6296841677 1681 -5817.54354808393-153.3309930096 1681 -7651.87454109357-160.0568733173 1681 -9492.93141441091-166.8074151862 1681 -11340.7388295971-173.5827090419 1681 -13195.3215386389-180.3828456417 1681 -15056.7043842806-187.2079160757 1681 -16924.9123003563-194.058011768 1681 -18799.9703121243-200.9332244778 1681 -20681.9035366021-207.8336463009 1681 -22570.7371829029-214.7593696706 1681 -24466.4965525736-221.7104873594 1681 -26369.207039933-228.6870924798 1681 -28278.8941324128-235.6892784855 1681 -30195.5834108983-242.7171391733 1681 -32119.3005500716-249.7707686836 1681 -34050.0713187552-256.8502615021 1681 -35987.9215802573-263.9557124609 1681 -37932.8772927182

-271.08721674 1681 -39884.9645094582-278.244869868 1681 -41844.2093793262-285.4287677242 1681 -43810.6381470504-292.6390065392 1681 -45784.2771535896-299.8756828965 1681 -47765.1528364861-307.1388937338 1681 -49753.2917302199-314.4287363441 1681 -51748.720466564-321.7453083774 1681 -53751.4657749414-329.0887078415 1681 -55761.5544827829-336.4590331035 1681 -57779.0135158864-343.8563828916 1681 -59803.869898778-351.2808562955 1681 -61836.1507550735-358.7325527686 1681 -63875.8833078421-366.2115721288 1681 -65923.0948799709-373.7180145599 1681 -67977.8128945308-381.2519806133 1681 -70040.064875144-388.8135712089 1681 -72109.8784463529-396.4028876366 1681 -74187.2813339895-404.020031558 1681 -76272.3013655475-411.665105007 1681 -78364.9664705545-419.338210392 1681 -80465.3046809465-427.0394504968 1681 -82573.3441314433-434.768928482 1681 -84689.1130599253-442.5267478864 1681 -86812.6398078117-450.3130126286 1681 -88943.9528204403

-458.1278270083 1681 -91083.0806474486-465.9712957073 1681 -93230.0519431559-473.8435237916 1681 -95384.8954669475-481.7446167121 1681 -97547.6400836596-489.6746803068 1681 -99718.3147639664-497.6338208012 1681 -101896.948584768-505.6221448108 1681 -104083.570729578-513.6397593418 1681 -106278.21048892-521.6867717927 1681 -108480.897260713-529.7632899559 1681 -110691.660550669-537.8694220191 1681 -112910.529972688-546.0052765665 1681 -115137.535249254-554.1709625806 1681 -117372.706211835-562.3665894434 1681 -119616.072801278-570.592266938 1681 -121867.665068217-578.8481052501 1681 -124127.513173467-587.1342149694 1681 -126395.647388436-595.4507070909 1681 -128672.098095527-603.7976930169 1681 -130956.895788544-612.175284558 1681 -133250.071073102

month Total loaAdditionainterest interest Monthly rBalance oustanding1 360000 0.044 1320 1681 3596392 359639 0.044 1318.676 1681 359276.73 359276.7 0.044 1317.348 1681 3589134 358913 0.044 1316.014 1681 3585485 358548 0.044 1314.676 1681 358181.76 358181.7 0.044 1313.333 1681 3578147 357814 0.044 1311.985 1681 3574458 357445 0.044 1310.632 1681 357074.79 357074.7 0.044 1309.274 1681 356702.9

10 356702.9 0.044 1307.911 1681 356329.811 356329.8 0.044 1306.543 1681 355955.412 355955.4 0.044 1305.17 1681 355579.613 355579.6 0.044 1303.792 1681 355202.414 355202.4 0.044 1302.409 1681 354823.815 354823.8 0.044 1301.02 1681 354443.816 354443.8 0.044 1299.627 1681 354062.417 354062.4 0.044 1298.229 1681 353679.618 353679.6 0.044 1296.825 1681 353295.519 353295.5 0.044 1295.417 1681 352909.920 352909.9 0.044 1294.003 1681 352522.921 352522.9 0.044 1292.584 1681 352134.522 352134.5 0.044 1291.16 1681 351744.623 351744.6 0.044 1289.73 1681 351353.424 351353.4 0.044 1288.296 1681 350960.725 350960.7 0.044 1286.856 1681 350566.5

350566.5 0.044 1285.411 1681 350170.9350170.9 0.044 1283.96 1681 349773.9349773.9 0.044 1282.504 1681 349375.4349375.4 0.044 1281.043 1681 348975.4348975.4 0.044 1279.577 1681 348574348574 0.044 1278.105 1681 348171.1

348171.1 0.044 1276.627 1681 347766.7347766.7 0.044 1275.145 1681 347360.9347360.9 0.044 1273.657 1681 346953.5346953.5 0.044 1272.163 1681 346544.7346544.7 0.044 1270.664 1681 346134.4346134.4 0.044 1269.159 1681 345722.5345722.5 0.044 1267.649 1681 345309.2345309.2 0.044 1266.134 1681 344894.3344894.3 0.044 1264.612 1681 344477.9344477.9 0.044 1263.086 1681 344060

344060 0.044 1261.553 1681 343640.6343640.6 0.044 1260.015 1681 343219.6343219.6 0.044 1258.472 1681 342797342797 0.044 1256.922 1681 342373342373 0.044 1255.368 1681 341947.3

341947.3 0.044 1253.807 1681 341520.1341520.1 0.044 1252.241 1681 341091.4341091.4 0.044 1250.668 1681 340661340661 0.044 1249.091 1681 340229.1

340229.1 0.044 1247.507 1681 339795.6339795.6 0.044 1245.917 1681 339360.6339360.6 0.044 1244.322 1681 338923.9338923.9 0.044 1242.721 1681 338485.6338485.6 0.044 1241.114 1681 338045.7338045.7 0.044 1239.501 1681 337604.2337604.2 0.044 1237.882 1681 337161.1337161.1 0.044 1236.257 1681 336716.4336716.4 0.044 1234.627 1681 336270336270 0.044 1232.99 1681 335822335822 0.044 1231.347 1681 335372.3

335372.3 0.044 1229.699 1681 334921334921 0.044 1228.044 1681 334468.1

334468.1 0.044 1226.383 1681 334013.5334013.5 0.044 1224.716 1681 333557.2333557.2 0.044 1223.043 1681 333099.2333099.2 0.044 1221.364 1681 332639.6332639.6 0.044 1219.678 1681 332178.3332178.3 0.044 1217.987 1681 331715.2331715.2 0.044 1216.289 1681 331250.5331250.5 0.044 1214.585 1681 330784.1330784.1 0.044 1212.875 1681 330316330316 0.044 1211.159 1681 329846.1

329846.1 0.044 1209.436 1681 329374.6329374.6 0.044 1207.707 1681 328901.3328901.3 0.044 1205.971 1681 328426.3328426.3 0.044 1204.23 1681 327949.5327949.5 0.044 1202.481 1681 327471327471 0.044 1200.727 1681 326990.7

326990.7 0.044 1198.966 1681 326508.7326508.7 0.044 1197.198 1681 326024.9326024.9 0.044 1195.424 1681 325539.3325539.3 0.044 1193.644 1681 325051.9325051.9 0.044 1191.857 1681 324562.8324562.8 0.044 1190.064 1681 324071.9324071.9 0.044 1188.263 1681 323579.1

323579.1 0.044 1186.457 1681 323084.6323084.6 0.044 1184.643 1681 322588.2322588.2 0.044 1182.823 1681 322090322090 0.044 1180.997 1681 321590321590 0.044 1179.163 1681 321088.2

321088.2 0.044 1177.323 1681 320584.5320584.5 0.044 1175.477 1681 320079320079 0.044 1173.623 1681 319571.6

319571.6 0.044 1171.763 1681 319062.4319062.4 0.044 1169.895 1681 318551.3318551.3 0.044 1168.021 1681 318038.3318038.3 0.044 1166.14 1681 317523.4317523.4 0.044 1164.253 1681 317006.7317006.7 0.044 1162.358 1681 316488.1316488.1 0.044 1160.456 1681 315967.5315967.5 0.044 1158.548 1681 315445.1315445.1 0.044 1156.632 1681 314920.7314920.7 0.044 1154.709 1681 314394.4314394.4 0.044 1152.779 1681 313866.2313866.2 0.044 1150.843 1681 313336313336 0.044 1148.899 1681 312803.9

312803.9 0.044 1146.948 1681 312269.9312269.9 0.044 1144.99 1681 311733.9311733.9 0.044 1143.024 1681 311195.9311195.9 0.044 1141.052 1681 310655.9310655.9 0.044 1139.072 1681 310114310114 0.044 1137.085 1681 309570.1

309570.1 0.044 1135.09 1681 309024.2309024.2 0.044 1133.089 1681 308476.3308476.3 0.044 1131.08 1681 307926.3307926.3 0.044 1129.063 1681 307374.4307374.4 0.044 1127.04 1681 306820.4306820.4 0.044 1125.008 1681 306264.5306264.5 0.044 1122.97 1681 305706.4305706.4 0.044 1120.924 1681 305146.4305146.4 0.044 1118.87 1681 304584.2304584.2 0.044 1116.809 1681 304020304020 0.044 1114.74 1681 303453.8

303453.8 0.044 1112.664 1681 302885.4302885.4 0.044 1110.58 1681 302315302315 0.044 1108.488 1681 301742.5

301742.5 0.044 1106.389 1681 301167.9301167.9 0.044 1104.282 1681 300591.2300591.2 0.044 1102.168 1681 300012.3300012.3 0.044 1100.045 1681 299431.4

299431.4 0.044 1097.915 1681 298848.3298848.3 0.044 1095.777 1681 298263.1298263.1 0.044 1093.631 1681 297675.7297675.7 0.044 1091.478 1681 297086.2297086.2 0.044 1089.316 1681 296494.5296494.5 0.044 1087.147 1681 295900.7295900.7 0.044 1084.969 1681 295304.6295304.6 0.044 1082.784 1681 294706.4294706.4 0.044 1080.59 1681 294106294106 0.044 1078.389 1681 293503.4

293503.4 0.044 1076.179 1681 292898.6292898.6 0.044 1073.961 1681 292291.5292291.5 0.044 1071.736 1681 291682.3291682.3 0.044 1069.502 1681 291070.8291070.8 0.044 1067.259 1681 290457290457 0.044 1065.009 1681 289841289841 0.044 1062.75 1681 289222.8

289222.8 0.044 1060.484 1681 288602.3288602.3 0.044 1058.208 1681 287979.5287979.5 0.044 1055.925 1681 287354.4287354.4 0.044 1053.633 1681 286727286727 0.044 1051.332 1681 286097.4

286097.4 0.044 1049.024 1681 285465.4285465.4 0.044 1046.706 1681 284831.1284831.1 0.044 1044.381 1681 284194.5284194.5 0.044 1042.046 1681 283555.5283555.5 0.044 1039.704 1681 282914.2282914.2 0.044 1037.352 1681 282270.6282270.6 0.044 1034.992 1681 281624.6281624.6 0.044 1032.623 1681 280976.2280976.2 0.044 1030.246 1681 280325.4280325.4 0.044 1027.86 1681 279672.3279672.3 0.044 1025.465 1681 279016.8279016.8 0.044 1023.061 1681 278358.8278358.8 0.044 1020.649 1681 277698.5277698.5 0.044 1018.228 1681 277035.7277035.7 0.044 1015.798 1681 276370.5276370.5 0.044 1013.358 1681 275702.9275702.9 0.044 1010.91 1681 275032.8275032.8 0.044 1008.453 1681 274360.2274360.2 0.044 1005.987 1681 273685.2273685.2 0.044 1003.512 1681 273007.7273007.7 0.044 1001.028 1681 272327.7272327.7 0.044 998.5351 1681 271645.3271645.3 0.044 996.0327 1681 270960.3

270960.3 0.044 993.5212 1681 270272.8270272.8 0.044 991.0004 1681 269582.8269582.8 0.044 988.4704 1681 268890.3268890.3 0.044 985.9311 1681 268195.2268195.2 0.044 983.3825 1681 267497.6267497.6 0.044 980.8246 1681 266797.4266797.4 0.044 978.2573 1681 266094.7266094.7 0.044 975.6806 1681 265389.4265389.4 0.044 973.0944 1681 264681.5264681.5 0.044 970.4987 1681 263971263971 0.044 967.8936 1681 263257.9

263257.9 0.044 965.2789 1681 262542.1262542.1 0.044 962.6545 1681 261823.8261823.8 0.044 960.0206 1681 261102.8261102.8 0.044 957.377 1681 260379.2260379.2 0.044 954.7237 1681 259652.9259652.9 0.044 952.0607 1681 258924258924 0.044 949.3879 1681 258192.4

258192.4 0.044 946.7054 1681 257458.1257458.1 0.044 944.013 1681 256721.1256721.1 0.044 941.3107 1681 255981.4255981.4 0.044 938.5985 1681 255239255239 0.044 935.8763 1681 254493.9

254493.9 0.044 933.1442 1681 253746253746 0.044 930.4021 1681 252995.4

252995.4 0.044 927.6499 1681 252242.1252242.1 0.044 924.8876 1681 251486251486 0.044 922.1152 1681 250727.1

250727.1 0.044 919.3326 1681 249965.4249965.4 0.044 916.5398 1681 249200.9249200.9 0.044 913.7368 1681 248433.7248433.7 0.044 910.9235 1681 247663.6247663.6 0.044 908.0999 1681 246890.7246890.7 0.044 905.2659 1681 246115246115 0.044 902.4216 1681 245336.4

245336.4 0.044 899.5668 1681 244555244555 0.044 896.7015 1681 243770.7

243770.7 0.044 893.8258 1681 242983.5242983.5 0.044 890.9395 1681 242193.4242193.4 0.044 888.0426 1681 241400.5241400.5 0.044 885.1351 1681 240604.6240604.6 0.044 882.2169 1681 239805.8239805.8 0.044 879.288 1681 239004.1239004.1 0.044 876.3484 1681 238199.5238199.5 0.044 873.398 1681 237391.9

237391.9 0.044 870.4368 1681 236581.3236581.3 0.044 867.4647 1681 235767.8235767.8 0.044 864.4818 1681 234951.2234951.2 0.044 861.4879 1681 234131.7234131.7 0.044 858.483 1681 233309.2233309.2 0.044 855.4671 1681 232483.7232483.7 0.044 852.4402 1681 231655.1231655.1 0.044 849.4021 1681 230823.5230823.5 0.044 846.3529 1681 229988.9229988.9 0.044 843.2925 1681 229151.2229151.2 0.044 840.2209 1681 228310.4228310.4 0.044 837.1381 1681 227466.5227466.5 0.044 834.0439 1681 226619.6226619.6 0.044 830.9384 1681 225769.5225769.5 0.044 827.8215 1681 224916.3224916.3 0.044 824.6932 1681 224060224060 0.044 821.5534 1681 223200.6

223200.6 0.044 818.4021 1681 222338222338 0.044 815.2393 1681 221472.2

221472.2 0.044 812.0648 1681 220603.3220603.3 0.044 808.8787 1681 219731.2219731.2 0.044 805.6809 1681 218855.8218855.8 0.044 802.4714 1681 217977.3217977.3 0.044 799.2501 1681 217095.6217095.6 0.044 796.0171 1681 216210.6216210.6 0.044 792.7721 1681 215322.4215322.4 0.044 789.5153 1681 214430.9214430.9 0.044 786.2465 1681 213536.1213536.1 0.044 782.9658 1681 212638.1212638.1 0.044 779.673 1681 211736.8211736.8 0.044 776.3681 1681 210832.1210832.1 0.044 773.0511 1681 209924.2209924.2 0.044 769.722 1681 209012.9209012.9 0.044 766.3806 1681 208098.3208098.3 0.044 763.027 1681 207180.3207180.3 0.044 759.6611 1681 206259206259 0.044 756.2829 1681 205334.2

205334.2 0.044 752.8922 1681 204406.1204406.1 0.044 749.4892 1681 203474.6203474.6 0.044 746.0736 1681 202539.7202539.7 0.044 742.6456 1681 201601.3201601.3 0.044 739.2049 1681 200659.6200659.6 0.044 735.7517 1681 199714.3199714.3 0.044 732.2858 1681 198765.6198765.6 0.044 728.8072 1681 197813.4

197813.4 0.044 725.3158 1681 196857.7196857.7 0.044 721.8116 1681 195898.5195898.5 0.044 718.2946 1681 194935.8194935.8 0.044 714.7647 1681 193969.6193969.6 0.044 711.2218 1681 192999.8192999.8 0.044 707.6659 1681 192026.5192026.5 0.044 704.0971 1681 191049.6191049.6 0.044 700.5151 1681 190069.1190069.1 0.044 696.92 1681 189085189085 0.044 693.3117 1681 188097.3

188097.3 0.044 689.6902 1681 187106187106 0.044 686.0553 1681 186111.1

186111.1 0.044 682.4072 1681 185112.5185112.5 0.044 678.7457 1681 184110.2184110.2 0.044 675.0708 1681 183104.3183104.3 0.044 671.3824 1681 182094.7182094.7 0.044 667.6804 1681 181081.3181081.3 0.044 663.9649 1681 180064.3180064.3 0.044 660.2358 1681 179043.5179043.5 0.044 656.493 1681 178019178019 0.044 652.7365 1681 176990.8

176990.8 0.044 648.9662 1681 175958.7175958.7 0.044 645.1821 1681 174922.9174922.9 0.044 641.3841 1681 173883.3173883.3 0.044 637.5721 1681 172839.9172839.9 0.044 633.7462 1681 171792.6171792.6 0.044 629.9063 1681 170741.5170741.5 0.044 626.0523 1681 169686.6169686.6 0.044 622.1841 1681 168627.8168627.8 0.044 618.3018 1681 167565.1167565.1 0.044 614.4053 1681 166498.5166498.5 0.044 610.4944 1681 165428165428 0.044 606.5692 1681 164353.5

164353.5 0.044 602.6296 1681 163275.2163275.2 0.044 598.6756 1681 162192.8162192.8 0.044 594.7071 1681 161106.6161106.6 0.044 590.724 1681 160016.3160016.3 0.044 586.7263 1681 158922158922 0.044 582.714 1681 157823.7

157823.7 0.044 578.687 1681 156721.4156721.4 0.044 574.6451 1681 155615155615 0.044 570.5885 1681 154504.6

154504.6 0.044 566.517 1681 153390.2153390.2 0.044 562.4306 1681 152271.6152271.6 0.044 558.3291 1681 151148.9

151148.9 0.044 554.2127 1681 150022.1150022.1 0.044 550.0811 1681 148891.2148891.2 0.044 545.9344 1681 147756.1147756.1 0.044 541.7725 1681 146616.9146616.9 0.044 537.5954 1681 145473.5145473.5 0.044 533.4029 1681 144325.9144325.9 0.044 529.195 1681 143174.1143174.1 0.044 524.9717 1681 142018.1142018.1 0.044 520.733 1681 140857.8140857.8 0.044 516.4786 1681 139693.3139693.3 0.044 512.2087 1681 138524.5138524.5 0.044 507.9232 1681 137351.4137351.4 0.044 503.6219 1681 136174136174 0.044 499.3048 1681 134992.4

134992.4 0.044 494.972 1681 133806.3133806.3 0.044 490.6232 1681 132615.9132615.9 0.044 486.2585 1681 131421.2131421.2 0.044 481.8777 1681 130222.1130222.1 0.044 477.481 1681 129018.6129018.6 0.044 473.0681 1681 127810.6127810.6 0.044 468.639 1681 126598.3126598.3 0.044 464.1937 1681 125381.5125381.5 0.044 459.732 1681 124160.2124160.2 0.044 455.2541 1681 122934.4122934.4 0.044 450.7596 1681 121704.2121704.2 0.044 446.2488 1681 120469.5120469.5 0.044 441.7213 1681 119230.2119230.2 0.044 437.1773 1681 117986.4117986.4 0.044 432.6166 1681 116738116738 0.044 428.0392 1681 115485115485 0.044 423.445 1681 114227.5

114227.5 0.044 418.834 1681 112965.3112965.3 0.044 414.2061 1681 111698.5111698.5 0.044 409.5612 1681 110427.1110427.1 0.044 404.8992 1681 109151109151 0.044 400.2202 1681 107870.2

107870.2 0.044 395.524 1681 106584.7106584.7 0.044 390.8106 1681 105294.5105294.5 0.044 386.0799 1681 103999.6103999.6 0.044 381.3318 1681 102699.9102699.9 0.044 376.5664 1681 101395.5101395.5 0.044 371.7835 1681 100086.3100086.3 0.044 366.983 1681 98772.2698772.26 0.044 362.1649 1681 97453.4297453.42 0.044 357.3292 1681 96129.75

96129.75 0.044 352.4758 1681 94801.2394801.23 0.044 347.6045 1681 93467.8393467.83 0.044 342.7154 1681 92129.5592129.55 0.044 337.8083 1681 90786.3690786.36 0.044 332.8833 1681 89438.2489438.24 0.044 327.9402 1681 88085.1888085.18 0.044 322.979 1681 86727.1686727.16 0.044 317.9996 1681 85364.1685364.16 0.044 313.0019 1681 83996.1683996.16 0.044 307.9859 1681 82623.1582623.15 0.044 302.9515 1681 81245.181245.1 0.044 297.8987 1681 7986279862 0.044 292.8273 1681 78473.82

78473.82 0.044 287.7374 1681 77080.5677080.56 0.044 282.6287 1681 75682.1975682.19 0.044 277.5014 1681 74278.6974278.69 0.044 272.3552 1681 72870.0572870.05 0.044 267.1902 1681 71456.2471456.24 0.044 262.0062 1681 70037.2470037.24 0.044 256.8032 1681 68613.0568613.05 0.044 251.5812 1681 67183.6367183.63 0.044 246.34 1681 65748.9765748.97 0.044 241.0795 1681 64309.0564309.05 0.044 235.7998 1681 62863.8562863.85 0.044 230.5008 1681 61413.3561413.35 0.044 225.1823 1681 59957.5359957.53 0.044 219.8443 1681 58496.3758496.37 0.044 214.4867 1681 57029.8657029.86 0.044 209.1095 1681 55557.9755557.97 0.044 203.7126 1681 54080.6854080.68 0.044 198.2958 1681 52597.9852597.98 0.044 192.8593 1681 51109.8451109.84 0.044 187.4027 1681 49616.2449616.24 0.044 181.9262 1681 48117.1748117.17 0.044 176.4296 1681 46612.646612.6 0.044 170.9128 1681 45102.51

45102.51 0.044 165.3759 1681 43586.8843586.88 0.044 159.8186 1681 42065.742065.7 0.044 154.2409 1681 40538.94

40538.94 0.044 148.6428 1681 39006.5939006.59 0.044 143.0242 1681 37468.6137468.61 0.044 137.3849 1681 35925

35925 0.044 131.725 1681 34375.7234375.72 0.044 126.0443 1681 32820.7632820.76 0.044 120.3428 1681 31260.11

31260.11 0.044 114.6204 1681 29693.7329693.73 0.044 108.877 1681 28121.628121.6 0.044 103.1126 1681 26543.72

26543.72 0.044 97.32696 1681 24960.0424960.04 0.044 91.52016 1681 23370.5623370.56 0.044 85.69207 1681 21775.2621775.26 0.044 79.84261 1681 20174.120174.1 0.044 73.9717 1681 18567.07

18567.07 0.044 68.07926 1681 16954.1516954.15 0.044 62.16522 1681 15335.3215335.32 0.044 56.22949 1681 13710.5413710.54 0.044 50.272 1681 12079.8212079.82 0.044 44.29266 1681 10443.1110443.11 0.044 38.2914 1681 8800.4018800.401 0.044 32.26814 1681 7151.6697151.669 0.044 26.22279 1681 5496.8925496.892 0.044 20.15527 1681 3836.0473836.047 0.044 14.06551 1681 2169.1132169.113 0.044 7.953413 1681 496.0662496.0662 0.044 1.818909 1681 -1183.11

346517.9

Balance oustanding month Total loaAdditionainterest interest Monthly r1 324000 0.044 1188 16812 323507 0.044 1186.192 16813 323012.2 0.044 1184.378 16814 322515.6 0.044 1182.557 16815 322017.1 0.044 1180.729 16816 321516.9 0.044 1178.895 16817 321014.8 0.044 1177.054 16818 320510.8 0.044 1175.206 16819 320005 0.044 1173.352 1681

10 319497.4 0.044 1171.49 168111 318987.9 0.044 1169.622 168112 318476.5 0.044 1167.747 168113 317963.2 0.044 1165.865 168114 317448.1 0.044 1163.976 168115 316931.1 0.044 1162.081 168116 316412.1 0.044 1160.178 168117 315891.3 0.044 1158.268 168118 315368.6 0.044 1156.352 168119 314843.9 0.044 1154.428 168120 314317.4 0.044 1152.497 168121 313788.9 0.044 1150.559 168122 313258.4 0.044 1148.614 168123 312726 0.044 1146.662 168124 312191.7 0.044 1144.703 1681

Savings 3449.365 25 311655.4 0.044 1142.736 1681311117.1 0.044 1140.763 1681310576.9 0.044 1138.782 1681310034.7 0.044 1136.794 1681309490.5 0.044 1134.798 1681308944.3 0.044 1132.796 1681308396.1 0.044 1130.786 1681307845.9 0.044 1128.768 1681307293.6 0.044 1126.743 1681306739.4 0.044 1124.711 1681306183.1 0.044 1122.671 1681305624.8 0.044 1120.624 1681305064.4 0.044 1118.569 1681304501.9 0.044 1116.507 1681303937.5 0.044 1114.437 1681303370.9 0.044 1112.36 1681302802.3 0.044 1110.275 1681

302231.5 0.044 1108.182 1681301658.7 0.044 1106.082 1681301083.8 0.044 1103.974 1681300506.8 0.044 1101.858 1681299927.6 0.044 1099.735 1681299346.4 0.044 1097.603 1681

298763 0.044 1095.464 1681298177.4 0.044 1093.317 1681297589.7 0.044 1091.162 1681296999.9 0.044 1089 1681296407.9 0.044 1086.829 1681295813.7 0.044 1084.65 1681295217.4 0.044 1082.464 1681294618.8 0.044 1080.269 1681294018.1 0.044 1078.066 1681293415.2 0.044 1075.856 1681

292810 0.044 1073.637 1681292202.7 0.044 1071.41 1681291593.1 0.044 1069.175 1681290981.3 0.044 1066.931 1681290367.2 0.044 1064.68 1681289750.9 0.044 1062.42 1681289132.3 0.044 1060.152 1681288511.4 0.044 1057.875 1681287888.3 0.044 1055.591 1681287262.9 0.044 1053.297 1681286635.2 0.044 1050.996 1681286005.2 0.044 1048.686 1681285372.9 0.044 1046.367 1681284738.3 0.044 1044.04 1681284101.3 0.044 1041.705 1681

283462 0.044 1039.361 1681282820.4 0.044 1037.008 1681282176.4 0.044 1034.647 1681

281530 0.044 1032.277 1681280881.3 0.044 1029.898 1681280230.2 0.044 1027.511 1681279576.7 0.044 1025.115 1681278920.8 0.044 1022.71 1681278262.5 0.044 1020.296 1681277601.8 0.044 1017.873 1681276938.7 0.044 1015.442 1681276273.1 0.044 1013.002 1681275605.1 0.044 1010.552 1681274934.7 0.044 1008.094 1681

274261.8 0.044 1005.627 1681273586.4 0.044 1003.15 1681272908.6 0.044 1000.665 1681272228.2 0.044 998.1702 1681271545.4 0.044 995.6665 1681270860.1 0.044 993.1536 1681270172.2 0.044 990.6315 1681269481.8 0.044 988.1001 1681268788.9 0.044 985.5595 1681268093.5 0.044 983.0095 1681267395.5 0.044 980.4502 1681

266695 0.044 977.8815 1681265991.8 0.044 975.3034 1681265286.2 0.044 972.7159 1681264577.9 0.044 970.1188 1681

263867 0.044 967.5123 1681263153.5 0.044 964.8962 1681262437.4 0.044 962.2704 1681261718.7 0.044 959.6351 1681260997.3 0.044 956.9901 1681260273.3 0.044 954.3354 1681259546.6 0.044 951.671 1681258817.3 0.044 948.9968 1681258085.3 0.044 946.3127 1681257350.6 0.044 943.6189 1681256613.2 0.044 940.9152 1681255873.1 0.044 938.2015 1681255130.3 0.044 935.4779 1681254384.8 0.044 932.7443 1681253636.6 0.044 930.0007 1681252885.6 0.044 927.2471 1681252131.8 0.044 924.4833 1681251375.3 0.044 921.7094 1681

250616 0.044 918.9254 1681249853.9 0.044 916.1311 1681249089.1 0.044 913.3266 1681248321.4 0.044 910.5118 1681247550.9 0.044 907.6866 1681246777.6 0.044 904.8512 1681246001.4 0.044 902.0053 1681245222.4 0.044 899.149 1681244440.6 0.044 896.2822 1681243655.9 0.044 893.4049 1681242868.3 0.044 890.517 1681242077.8 0.044 887.6186 1681

241284.4 0.044 884.7095 1681240488.1 0.044 881.7898 1681239688.9 0.044 878.8594 1681238886.8 0.044 875.9182 1681238081.7 0.044 872.9662 1681237273.7 0.044 870.0034 1681236462.7 0.044 867.0298 1681235648.7 0.044 864.0452 1681234831.7 0.044 861.0497 1681234011.8 0.044 858.0432 1681233188.8 0.044 855.0257 1681232362.9 0.044 851.9971 1681231533.9 0.044 848.9575 1681230701.8 0.044 845.9066 1681229866.7 0.044 842.8446 1681229028.6 0.044 839.7714 1681228187.3 0.044 836.6869 1681

227343 0.044 833.5911 1681226495.6 0.044 830.4839 1681225645.1 0.044 827.3653 1681224791.5 0.044 824.2354 1681223934.7 0.044 821.0939 1681223074.8 0.044 817.9409 1681222211.7 0.044 814.7763 1681221345.5 0.044 811.6002 1681220476.1 0.044 808.4124 1681219603.5 0.044 805.2129 1681218727.7 0.044 802.0017 1681217848.7 0.044 798.7787 1681216966.5 0.044 795.5439 1681216081.1 0.044 792.2972 1681215192.4 0.044 789.0386 1681214300.4 0.044 785.7681 1681213405.2 0.044 782.4856 1681212506.6 0.044 779.191 1681211604.8 0.044 775.8844 1681210699.7 0.044 772.5656 1681209791.3 0.044 769.2347 1681208879.5 0.044 765.8916 1681207964.4 0.044 762.5362 1681207045.9 0.044 759.1685 1681206124.1 0.044 755.7884 1681205198.9 0.044 752.396 1681204270.3 0.044 748.9911 1681203338.3 0.044 745.5737 1681

202402.9 0.044 742.1438 1681201464 0.044 738.7014 1681

200521.7 0.044 735.2463 1681199576 0.044 731.7785 1681

198626.7 0.044 728.298 1681197674 0.044 724.8048 1681

196717.8 0.044 721.2987 1681195758.1 0.044 717.7798 1681194794.9 0.044 714.248 1681193828.2 0.044 710.7033 1681192857.9 0.044 707.1455 1681

191884 0.044 703.5747 1681190906.6 0.044 699.9908 1681189925.6 0.044 696.3938 1681

188941 0.044 692.7836 1681187952.8 0.044 689.1601 1681186960.9 0.044 685.5234 1681185965.4 0.044 681.8733 1681184966.3 0.044 678.2098 1681183963.5 0.044 674.5329 1681182957.1 0.044 670.8425 1681181946.9 0.044 667.1386 1681

180933 0.044 663.4211 1681179915.5 0.044 659.69 1681178894.1 0.044 655.9452 1681177869.1 0.044 652.1867 1681176840.3 0.044 648.4144 1681175807.7 0.044 644.6282 1681174771.3 0.044 640.8282 1681173731.2 0.044 637.0142 1681172687.2 0.044 633.1863 1681171639.4 0.044 629.3443 1681170587.7 0.044 625.4882 1681169532.2 0.044 621.618 1681168472.8 0.044 617.7336 1681167409.5 0.044 613.835 1681166342.4 0.044 609.922 1681165271.3 0.044 605.9947 1681164196.3 0.044 602.0531 1681163117.3 0.044 598.0969 1681162034.4 0.044 594.1263 1681160947.6 0.044 590.1411 1681159856.7 0.044 586.1413 1681158761.8 0.044 582.1268 1681

157663 0.044 578.0976 1681

156560.1 0.044 574.0536 1681155453.1 0.044 569.9948 1681154342.1 0.044 565.9211 1681

153227 0.044 561.8325 1681152107.9 0.044 557.7289 1681150984.6 0.044 553.6102 1681149857.2 0.044 549.4764 1681148725.7 0.044 545.3275 1681

147590 0.044 541.1634 1681146450.2 0.044 536.984 1681145306.2 0.044 532.7893 1681

144158 0.044 528.5792 1681143005.5 0.044 524.3536 1681141848.9 0.044 520.1126 1681

140688 0.044 515.856 1681139522.9 0.044 511.5838 1681138353.4 0.044 507.2959 1681137179.7 0.044 502.9924 1681136001.7 0.044 498.673 1681134819.4 0.044 494.3378 1681133632.7 0.044 489.9867 1681132441.7 0.044 485.6197 1681131246.3 0.044 481.2366 1681130046.6 0.044 476.8375 1681128842.4 0.044 472.4222 1681127633.8 0.044 467.9907 1681126420.8 0.044 463.543 1681125203.4 0.044 459.079 1681123981.5 0.044 454.5987 1681122755.1 0.044 450.1019 1681121524.2 0.044 445.5886 1681120288.7 0.044 441.0587 1681119048.8 0.044 436.5123 1681117804.3 0.044 431.9491 1681116555.3 0.044 427.3693 1681115301.6 0.044 422.7726 1681114043.4 0.044 418.1591 1681112780.6 0.044 413.5287 1681111513.1 0.044 408.8813 1681

110241 0.044 404.2169 1681108964.2 0.044 399.5354 1681107682.7 0.044 394.8367 1681106396.6 0.044 390.1207 1681105105.7 0.044 385.3875 1681103810.1 0.044 380.6369 1681

102509.7 0.044 375.8689 1681101204.6 0.044 371.0834 168199894.66 0.044 366.2804 168198579.94 0.044 361.4598 168197260.4 0.044 356.6215 1681

95936.02 0.044 351.7654 168194606.79 0.044 346.8915 168193272.68 0.044 341.9998 168191933.68 0.044 337.0902 168190589.77 0.044 332.1625 168189240.93 0.044 327.2167 168187887.15 0.044 322.2529 168186528.4 0.044 317.2708 1681

85164.67 0.044 312.2705 168183795.94 0.044 307.2518 168182422.19 0.044 302.2147 168181043.41 0.044 297.1592 168179659.57 0.044 292.0851 168178270.65 0.044 286.9924 168176876.64 0.044 281.881 168175477.53 0.044 276.7509 168174073.28 0.044 271.602 168172663.88 0.044 266.4342 168171249.31 0.044 261.2475 168169829.56 0.044 256.0417 168168404.6 0.044 250.8169 1681

66974.42 0.044 245.5729 168165538.99 0.044 240.3096 168164098.3 0.044 235.0271 1681

62652.33 0.044 229.7252 168161201.05 0.044 224.4039 168159744.46 0.044 219.063 168158282.52 0.044 213.7026 168156815.22 0.044 208.3225 168155342.55 0.044 202.9227 168153864.47 0.044 197.503 168152380.97 0.044 192.0636 168150892.03 0.044 186.6041 168149397.64 0.044 181.1247 168147897.76 0.044 175.6251 168146392.39 0.044 170.1054 168144881.49 0.044 164.5655 168143365.06 0.044 159.0052 168141843.06 0.044 153.4246 168140315.49 0.044 147.8235 1681

38782.31 0.044 142.2018 168137243.51 0.044 136.5596 168135699.07 0.044 130.8966 168134148.97 0.044 125.2129 168132593.18 0.044 119.5083 168131031.69 0.044 113.7829 168129464.47 0.044 108.0364 168127891.51 0.044 102.2689 168126312.78 0.044 96.48019 168124728.26 0.044 90.67029 168123137.93 0.044 84.83908 168121541.77 0.044 78.98649 168119939.76 0.044 73.11244 168118331.87 0.044 67.21685 168116718.09 0.044 61.29965 168115098.38 0.044 55.36074 168113472.75 0.044 49.40007 168111841.15 0.044 43.41753 168110203.56 0.044 37.41307 16818559.976 0.044 31.38658 16816910.363 0.044 25.338 16815254.701 0.044 19.26724 16813592.968 0.044 13.17422 16811925.142 0.044 7.058856 1681251.2013 0.044 0.921071 1681-1428.88 0.044 -5.23922 1681-3115.12 0.044 -11.4221 1681-4807.54 0.044 -17.6276 1681-6506.17 0.044 -23.8559 1681-8211.02 0.044 -30.1071 1681-9922.13 0.044 -36.3811 1681-11639.5 0.044 -42.6782 1681-13363.2 0.044 -48.9984 1681-15093.2 0.044 -55.3417 1681-16829.5 0.044 -61.7083 1681-18572.2 0.044 -68.0982 1681-20321.3 0.044 -74.5116 1681-22076.8 0.044 -80.9484 1681-23838.8 0.044 -87.4089 1681-25607.2 0.044 -93.8931 1681-27382.1 0.044 -100.401 1681-29163.5 0.044 -106.933 1681-30951.4 0.044 -113.489 1681-32745.9 0.044 -120.068 1681

-34547 0.044 -126.672 1681

-36354.7 0.044 -133.3 1681-38169 0.044 -139.953 1681

-39989.9 0.044 -146.63 1681-41817.5 0.044 -153.331 1681-43651.9 0.044 -160.057 1681-45492.9 0.044 -166.807 1681-47340.7 0.044 -173.583 1681-49195.3 0.044 -180.383 1681-51056.7 0.044 -187.208 1681-52924.9 0.044 -194.058 1681

-54800 0.044 -200.933 1681-56681.9 0.044 -207.834 1681-58570.7 0.044 -214.759 1681-60466.5 0.044 -221.71 1681-62369.2 0.044 -228.687 1681-64278.9 0.044 -235.689 1681-66195.6 0.044 -242.717 1681-68119.3 0.044 -249.771 1681-70050.1 0.044 -256.85 1681-71987.9 0.044 -263.956 1681-73932.9 0.044 -271.087 1681

-75885 0.044 -278.245 1681-77844.2 0.044 -285.429 1681-79810.6 0.044 -292.639 1681-81784.3 0.044 -299.876 1681-83765.2 0.044 -307.139 1681-85753.3 0.044 -314.429 1681-87748.7 0.044 -321.745 1681-89751.5 0.044 -329.089 1681-91761.6 0.044 -336.459 1681

-93779 0.044 -343.856 1681-95803.9 0.044 -351.281 1681-97836.2 0.044 -358.733 1681-99875.9 0.044 -366.212 1681-101923 0.044 -373.718 1681-103978 0.044 -381.252 1681-106040 0.044 -388.814 1681-108110 0.044 -396.403 1681-110187 0.044 -404.02 1681-112272 0.044 -411.665 1681-114365 0.044 -419.338 1681-116465 0.044 -427.039 1681-118573 0.044 -434.769 1681-120689 0.044 -442.527 1681-122813 0.044 -450.313 1681

-124944 0.044 -458.128 1681-127083 0.044 -465.971 1681-129230 0.044 -473.844 1681-131385 0.044 -481.745 1681-133548 0.044 -489.675 1681-135718 0.044 -497.634 1681-137897 0.044 -505.622 1681-140084 0.044 -513.64 1681-142278 0.044 -521.687 1681-144481 0.044 -529.763 1681-146692 0.044 -537.869 1681-148911 0.044 -546.005 1681-151138 0.044 -554.171 1681-153373 0.044 -562.367 1681-155616 0.044 -570.592 1681-157868 0.044 -578.848 1681-160128 0.044 -587.134 1681-162396 0.044 -595.451 1681-164672 0.044 -603.798 1681-166957 0.044 -612.175 1681

Balance oustanding323507

323012.19322515.57322017.13321516.86321014.75320510.81320005.01319497.36318987.85318476.48317963.22317448.09316931.07316412.15315891.32315368.59314843.94314317.37313788.87313258.43312726.04312191.7

311655.41311117.14 Savings 36000310576.91310034.69309490.48308944.28308396.08307845.86307293.63306739.37306183.08305624.76305064.38304501.95303937.46303370.89302802.25302231.53

301658.71301083.79300506.77299927.62299346.36298762.96298177.43297589.74296999.91296407.91295813.73295217.39294618.85294018.12293415.18292810.04292202.68291593.09290981.26290367.19289750.87289132.29288511.44287888.32287262.91286635.21286005.2

285372.89284738.26284101.3283462

282820.36282176.37281530.02280881.29280230.19279576.7

278920.82278262.53277601.82276938.7

276273.14275605.14274934.69274261.78

273586.41272908.56272228.23271545.4

270860.06270172.22269481.85268788.95268093.51267395.52266694.97265991.85265286.15264577.87263866.99263153.5262437.4

261718.67260997.3

260273.29259546.63258817.3

258085.29257350.61256613.23255873.14255130.34254384.82253636.56252885.57252131.81251375.3

250616.01249853.93249089.06248321.39247550.9

246777.59246001.44245222.44244440.59243655.87242868.28242077.8

241284.41

240488.12239688.91238886.77238081.69237273.66236462.66235648.69234831.74234011.79233188.83232362.85231533.85230701.81229866.72229028.56228187.33227343.02226495.61225645.09224791.46223934.69223074.79222211.73221345.51220476.11219603.52218727.73217848.73216966.51216081.06215192.35214300.39213405.16212506.64211604.84210699.72209791.29208879.52207964.41207045.95206124.12205198.91204270.3

203338.29202402.87

201464.01200521.71199575.96198626.74197674.03196717.84195758.14194794.92193828.17192857.87191884.01190906.59189925.58188940.97187952.76186960.92185965.44184966.31183963.52182957.06181946.9

180933.04179915.46178894.15177869.09176840.28175807.7

174771.32173731.15172687.17171639.35170587.7

169532.18168472.8

167409.54166342.37165271.29164196.29163117.34162034.44160947.56159856.71158761.85157662.97156560.07

155453.12154342.12153227.04152107.87150984.6

149857.21148725.69147590.02146450.18145306.16144157.95143005.53141848.89

140688139522.85138353.44137179.73136001.73134819.4

133632.74132441.72131246.34130046.58128842.42127633.84126420.83125203.37123981.45122755.05121524.15120288.74119048.8

117804.31116555.26115301.63114043.4

112780.56111513.09110240.97108964.19107682.73106396.56105105.68103810.07102509.71

101204.5899894.65998579.94

97260.39995936.02194606.78693272.67891933.67890589.76889240.93

87887.14786528.4

85164.67183795.94182422.19381043.40879659.56778270.65276876.64475477.52574073.27672663.87871249.31269829.56

68404.60266974.41965538.99164098.30162652.32861201.05359744.45758282.52

56815.22355342.54553864.46852380.97150892.03549397.63947897.76346392.38944881.49443365.05941843.06540315.48938782.313

37243.51435699.07434148.97132593.18431031.69229464.47527891.51126312.7824728.2623137.9321541.77

19939.75618331.86816718.08515098.38513472.74611841.14610203.5638559.97646910.3635254.701

3592.96821925.1424251.2013 loan settled SIM 30

-1428.878 85 months 126.0013-3115.117 interest-4807.539 324k 239387.1 231011.9-6506.167 saving 8375.199-8211.023 if 360k 346517.9 231011.9-9922.13 total interest saved 115506 41.00126 months settled earlier

-11639.51 summary IF proceed with SIM30 Professional fee only 6K-13363.19 Flexi 360239387.1 Can used 36K as reserve orfor renovation-15093.19 bank balance 36k-16829.53-18572.24-20321.34-22076.85-23838.8-25607.2-27382.1-29163.5

-30951.43-32745.92-34546.99-36354.66

-38168.96-39989.91-41817.54-43651.87-45492.93-47340.74-49195.32-51056.7

-52924.91-54799.97-56681.9

-58570.74-60466.5

-62369.21-64278.89-66195.58-68119.3

-70050.07-71987.92-73932.88-75884.96-77844.21-79810.64-81784.28-83765.15-85753.29-87748.72-89751.47-91761.55-93779.01-95803.87-97836.15-99875.88-101923.1-103977.8-106040.1-108109.9-110187.3-112272.3

-114365-116465.3-118573.3-120689.1-122812.6

-124944

-127083.1-129230.1-131384.9-133547.6-135718.3-137896.9-140083.6-142278.2-144480.9-146691.7-148910.5-151137.5-153372.7-155616.1-157867.7-160127.5-162395.6-164672.1-166956.9-169250.1

months settled earlierProfessional fee only 6KCan used 36K as reserve orfor renovation