Loan Amount 213302

Annual Interest 11.99%

Term (months) 24

Total Payment Gebyr Amortization Principal Interest

1 10,069.87 30.00 10,039.87 7,908.63 2,131.24

2 10,069.87 30.00 10,039.87 7,987.65 2,052.22
3 10,069.87 30.00 10,039.87 8,067.46 1,972.41
4 10,069.87 30.00 10,039.87 8,148.06 1,891.80
5 10,069.87 30.00 10,039.87 8,229.48 1,810.39
6 10,069.87 30.00 10,039.87 8,311.70 1,728.17
7 10,069.87 30.00 10,039.87 8,394.75 1,645.12
8 10,069.87 30.00 10,039.87 8,478.63 1,561.24
9 10,069.87 30.00 10,039.87 8,563.34 1,476.52
10 10,069.87 30.00 10,039.87 8,648.91 1,390.96
11 10,069.87 30.00 10,039.87 8,735.32 1,304.55
12 10,069.87 30.00 10,039.87 8,822.60 1,217.27
13 10,069.87 30.00 10,039.87 8,910.76 1,129.11
14 10,069.87 30.00 10,039.87 8,999.79 1,040.08
15 10,069.87 30.00 10,039.87 9,089.71 950.16
16 10,069.87 30.00 10,039.87 9,180.53 859.34
17 10,069.87 30.00 10,039.87 9,272.26 767.61
18 10,069.87 30.00 10,039.87 9,364.91 674.96
19 10,069.87 30.00 10,039.87 9,458.48 581.39
20 10,069.87 30.00 10,039.87 9,552.99 486.88
21 10,069.87 30.00 10,039.87 9,648.44 391.43
22 10,069.87 30.00 10,039.87 9,744.84 295.03
23 10,069.87 30.00 10,039.87 9,842.21 197.66
24 10,069.87 30.00 10,039.87 9,940.55 99.32
Balance
213,302.00 241,676.87
205,393.37 231,607.00
197,405.73 221,436.82
189,338.27 211,165.32
181,190.20 200,791.48
172,960.73 190,314.30
164,649.02 179,732.73
156,254.27 169,045.74
147,775.64 158,252.26
139,212.30 147,351.24
130,563.39 136,341.59
121,828.07 125,222.25
113,005.46 113,992.10
104,094.70 102,650.04
95,094.91 91,194.96
86,005.20 79,625.72
76,824.67 67,941.19
67,552.40 56,140.20
58,187.50 44,221.61
48,729.02 32,184.23
39,176.03 20,026.87
29,527.59 7,748.34
19,782.75 (4,652.57)
9,940.55 (17,177.08)
(0.00) (29,826.44)