Amortization Schedule

Amount of Loan
Annual Interest Rate (in percent)
Length of Loan (in months)

Total Payments
$5,355,000.00
Total Interest
$5,253,000.00
Number of Monthly Payments
120
Monthly Payment
$44,625.00
Payment NumberBeginning BalanceInterest PaymentPrincipal PaymentEnding BalanceCumulative InterestCumulative Payments
1$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$44,625.00$44,625.00
2$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$89,250.00$89,250.00
3$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$133,875.00$133,875.00
4$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$178,500.00$178,500.00
5$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$223,125.00$223,125.00
6$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$267,750.00$267,750.00
7$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$312,375.00$312,375.00
8$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$357,000.00$357,000.00
9$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$401,625.00$401,625.00
10$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$446,250.00$446,250.00
11$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$490,875.00$490,875.00
12$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$535,500.00$535,500.00
13$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$580,125.00$580,125.00
14$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$624,750.00$624,750.00
15$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$669,375.00$669,375.00
16$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$714,000.00$714,000.00
17$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$758,625.00$758,625.00
18$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$803,250.00$803,250.00
19$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$847,875.00$847,875.00
20$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$892,500.00$892,500.00
21$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$937,125.00$937,125.00
22$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$981,750.00$981,750.00
23$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$1,026,375.00$1,026,375.00
24$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$1,071,000.00$1,071,000.00
25$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$1,115,625.00$1,115,625.00
26$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$1,160,250.00$1,160,250.00
27$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$1,204,875.00$1,204,875.00
28$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$1,249,500.00$1,249,500.00
29$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$1,294,125.00$1,294,125.00
30$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$1,338,750.00$1,338,750.00
31$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$1,383,375.00$1,383,375.00
32$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$1,428,000.00$1,428,000.00
33$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$1,472,625.00$1,472,625.00
34$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$1,517,250.00$1,517,250.00
35$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$1,561,875.00$1,561,875.00
36$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$1,606,500.00$1,606,500.00
37$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$1,651,125.00$1,651,125.00
38$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$1,695,750.00$1,695,750.00
39$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$1,740,375.00$1,740,375.00
40$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$1,785,000.00$1,785,000.00
41$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$1,829,625.00$1,829,625.00
42$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$1,874,250.00$1,874,250.00
43$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$1,918,875.00$1,918,875.00
44$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$1,963,500.00$1,963,500.00
45$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$2,008,125.00$2,008,125.00
46$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$2,052,750.00$2,052,750.00
47$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$2,097,375.00$2,097,375.00
48$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$2,142,000.00$2,142,000.00
49$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$2,186,625.00$2,186,625.00
50$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$2,231,250.00$2,231,250.00
51$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$2,275,875.00$2,275,875.00
52$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$2,320,500.00$2,320,500.00
53$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$2,365,125.00$2,365,125.00
54$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$2,409,750.00$2,409,750.00
55$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$2,454,375.00$2,454,375.00
56$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$2,499,000.00$2,499,000.00
57$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$2,543,625.00$2,543,625.00
58$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$2,588,250.00$2,588,250.00
59$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$2,632,875.00$2,632,875.00
60$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$2,677,500.00$2,677,500.00
61$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$2,722,125.00$2,722,125.00
62$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$2,766,750.00$2,766,750.00
63$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$2,811,375.00$2,811,375.00
64$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$2,856,000.00$2,856,000.00
65$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$2,900,625.00$2,900,625.00
66$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$2,945,250.00$2,945,250.00
67$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$2,989,875.00$2,989,875.00
68$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$3,034,500.00$3,034,500.00
69$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$3,079,125.00$3,079,125.00
70$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$3,123,750.00$3,123,750.00
71$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$3,168,375.00$3,168,375.00
72$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$3,213,000.00$3,213,000.00
73$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$3,257,625.00$3,257,625.00
74$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$3,302,250.00$3,302,250.00
75$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$3,346,875.00$3,346,875.00
76$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$3,391,500.00$3,391,500.00
77$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$3,436,125.00$3,436,125.00
78$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$3,480,750.00$3,480,750.00
79$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$3,525,375.00$3,525,375.00
80$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$3,570,000.00$3,570,000.00
81$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$3,614,625.00$3,614,625.00
82$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$3,659,250.00$3,659,250.00
83$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$3,703,875.00$3,703,875.00
84$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$3,748,500.00$3,748,500.00
85$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$3,793,125.00$3,793,125.00
86$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$3,837,750.00$3,837,750.00
87$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$3,882,375.00$3,882,375.00
88$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$3,927,000.00$3,927,000.00
89$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$3,971,625.00$3,971,625.00
90$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$4,016,250.00$4,016,250.00
91$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$4,060,875.00$4,060,875.00
92$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$4,105,500.00$4,105,500.00
93$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$4,150,125.00$4,150,125.00
94$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$4,194,750.00$4,194,750.00
95$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$4,239,375.00$4,239,375.00
96$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$4,284,000.00$4,284,000.00
97$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$4,328,625.00$4,328,625.00
98$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$4,373,250.00$4,373,250.00
99$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$4,417,875.00$4,417,875.00
100$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$4,462,500.00$4,462,500.00
101$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$4,507,125.00$4,507,125.00
102$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$4,551,750.00$4,551,750.00
103$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$4,596,375.00$4,596,375.00
104$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$4,641,000.00$4,641,000.00
105$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$4,685,625.00$4,685,625.00
106$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$4,730,250.00$4,730,250.00
107$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$4,774,875.00$4,774,875.00
108$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$4,819,500.00$4,819,500.00
109$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$4,864,125.00$4,864,125.00
110$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$4,908,750.00$4,908,750.00
111$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$4,953,375.00$4,953,375.00
112$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$4,998,000.00$4,998,000.00
113$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$5,042,625.00$5,042,625.00
114$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$5,087,250.00$5,087,250.00
115$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$5,131,875.00$5,131,875.00
116$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$5,176,500.00$5,176,500.00
117$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$5,221,125.00$5,221,125.00
118$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$5,265,750.00$5,265,750.00
119$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$5,310,375.00$5,310,375.00
120$102,000.00$44,625.00$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$102,000.00$5,355,000.00$5,355,000.00