Loan Calculator Notes 4

Enter Values Loan Summary

Loan Amount $ 180,000.00 Scheduled Payment $ 2,043.86
Annual Interest Rate 6.50% Scheduled Number of Payment 120
Loan Period in Year 10 Actual Number of Payments 120
Number of Payments Per Year 12 Total Early Payments $ -
Start Date of Loan 5/2/2007 Total Interest $ 65,263.63
Optional Extra Payments

Lender Name: FREE KICK INDOOR SOCCER

Pmt Payment Beginning Scheduled Extra Total Ending

No Date Balance Payment Payment payment Principal Interest Balance
1 5/2/2007 $ 180,000.00 $ 2,043.86 $ - $ 2,043.86 $ 1,068.86 $ 975.00 $ 178,931.14
2 5/3/2007 178,931.14 2,043.86 - 2,043.86 1,074.65 969.21 177,856.49
3 1/4/2007 177,856.49 2,043.86 - 2,043.86 1,080.47 963.39 176,776.02
4 1/5/2007 176,776.02 2,043.86 - 2,043.86 1,086.32 957.54 175,689.70
5 1/6/2007 175,689.70 2,043.86 - 2,043.86 1,092.21 951.65 174,597.49
6 1/7/2007 174,597.49 2,043.86 - 2,043.86 1,098.12 945.74 173,499.37
7 1/8/2007 173,499.37 2,043.86 - 2,043.86 1,104.07 939.79 172,395.29
8 1/9/2007 172,395.29 2,043.86 - 2,043.86 1,110.05 933.81 171,285.24
9 1/10/2007 171,285.24 2,043.86 - 2,043.86 1,116.06 927.80 170,169.18
10 1/11/2007 170,169.18 2,043.86 - 2,043.86 1,122.11 921.75 169,047.07
11 1/12/2007 169,047.07 2,043.86 - 2,043.86 1,128.19 915.67 167,918.88
12 5/1/2008 167,918.88 2,043.86 - 2,043.86 1,134.30 909.56 166,784.58
13 5/2/2008 166,784.58 2,043.86 - 2,043.86 1,140.44 903.42 165,644.13
14 5/3/2008 165,644.13 2,043.86 - 2,043.86 1,146.62 897.24 164,497.51
15 5/4/2008 164,497.51 2,043.86 - 2,043.86 1,152.83 891.03 163,344.68
16 5/5/2008 163,344.68 2,043.86 - 2,043.86 1,159.08 884.78 162,185.61
17 5/6/2008 162,185.61 2,043.86 - 2,043.86 1,165.35 878.51 161,020.25
18 5/7/2008 161,020.25 2,043.86 - 2,043.86 1,171.67 872.19 159,848.58
19 5/8/2008 159,848.58 2,043.86 - 2,043.86 1,178.01 865.85 158,670.57
20 5/9/2008 158,670.57 2,043.86 - 2,043.86 1,184.39 859.47 157,486.18
21 5/10/2008 157,486.18 2,043.86 - 2,043.86 1,190.81 853.05 156,295.37
22 5/11/2008 156,295.37 2,043.86 - 2,043.86 1,197.26 846.60 155,098.11
23 5/12/2008 155,098.11 2,043.86 - 2,043.86 1,203.75 840.11 153,894.36
24 5/1/2009 153,894.36 2,043.86 - 2,043.86 1,210.27 833.59 152,684.10
25 5/2/2009 152,684.10 2,043.86 - 2,043.86 1,216.82 827.04 151,467.27
26 5/3/2009 151,467.27 2,043.86 - 2,043.86 1,223.41 820.45 150,243.86
27 5/4/2009 150,243.86 2,043.86 - 2,043.86 1,230.04 813.82 149,013.82
28 5/5/2009 149,013.82 2,043.86 - 2,043.86 1,236.70 807.16 147,777.12
29 5/6/2009 147,777.12 2,043.86 - 2,043.86 1,243.40 800.46 146,533.72
30 5/7/2009 146,533.72 2,043.86 - 2,043.86 1,250.14 793.72 145,283.58
31 5/8/2009 145,283.58 2,043.86 - 2,043.86 1,256.91 786.95 144,026.68
32 5/9/2008 144,026.68 2,043.86 - 2,043.86 1,263.72 780.14 142,762.96
33 5/10/2009 142,762.96 2,043.86 - 2,043.86 1,270.56 773.30 141,492.40
34 5/11/2009 141,492.40 2,043.86 - 2,043.86 1,277.44 766.42 140,214.96
35 5/12/2009 140,214.96 2,043.86 - 2,043.86 1,284.36 759.50 138,930.60
36 5/1/2010 138,930.60 2,043.86 - 2,043.86 1,291.32 752.54 137,639.28
37 5/2/2010 137,639.28 2,043.86 - 2,043.86 1,298.31 745.55 136,340.96
38 5/3/2010 136,340.96 2,043.86 - 2,043.86 1,305.35 738.51 135,035.62
39 5/4/2010 135,035.62 2,043.86 - 2,043.86 1,312.42 731.44 133,723.20
40 5/5/2010 133,723.20 2,043.86 - 2,043.86 1,319.53 724.33 132,403.67
41 5/6/2010 132,403.67 2,043.86 - 2,043.86 1,326.67 717.19 131,077.00
42 5/7/2010 131,077.00 2,043.86 - 2,043.86 1,333.86 710.00 129,743.14
43 5/8/2010 129,743.14 2,043.86 - 2,043.86 1,341.08 702.78 128,402.06
44 5/9/2010 128,402.06 2,043.86 - 2,043.86 1,348.35 695.51 127,053.71
45 5/10/2010 127,053.71 2,043.86 - 2,043.86 1,355.65 688.21 125,698.05
46 5/11/2010 125,698.05 2,043.86 - 2,043.86 1,363.00 680.86 124,335.06
47 5/12/2010 124,335.06 2,043.86 - 2,043.86 1,370.38 673.48 122,964.68
48 5/1/2011 122,964.68 2,043.86 - 2,043.86 1,377.80 666.06 121,586.88
49 5/2/2011 121,586.88 2,043.86 - 2,043.86 1,385.26 658.60 120,201.62
50 5/3/2011 120,201.62 2,043.86 - 2,043.86 1,392.77 651.09 118,808.85
51 5/4/2011 118,808.85 2,043.86 - 2,043.86 1,400.31 643.55 117,408.54
52 5/5/2011 117,408.54 2,043.86 - 2,043.86 1,407.90 635.96 116,000.64
53 5/6/2011 116,000.64 2,043.86 - 2,043.86 1,415.52 628.34 114,585.11
54 5/7/2011 114,585.11 2,043.86 - 2,043.86 1,423.19 620.67 113,161.92
55 5/8/2011 113,161.92 2,043.86 - 2,043.86 1,430.90 612.96 111,731.02
56 5/9/2011 111,731.02 2,043.86 - 2,043.86 1,438.65 605.21 110,292.37

Pmt Payment Beginning Scheduled Extra Total Ending

No Date Balance Payment Payment payment Principal Interest Balance

57 5/10/2011 110,292.37 2,043.86 - 2,043.86 1,446.44 597.42 108,845.93

58 5/11/2011 108,845.93 2,043.86 - 2,043.86 1,454.28 589.58 107,391.65
59 5/12/2011 107,391.65 2,043.86 - 2,043.86 1,462.16 581.70 105,929.50
60 5/1/2012 105,929.50 2,043.86 - 2,043.86 1,470.08 573.78 104,459.42
61 5/2/2012 104,459.42 2,043.86 - 2,043.86 1,478.04 565.82 102,981.38
62 5/3/2012 102,981.38 2,043.86 - 2,043.86 1,486.04 557.82 101,495.34
63 5/4/2012 101,495.34 2,043.86 - 2,043.86 1,494.09 549.77 100,001.25
64 5/5/2012 100,001.25 2,043.86 - 2,043.86 1,502.19 541.67 98,499.06
65 5/6/2012 98,499.06 2,043.86 - 2,043.86 1,510.32 533.54 96,988.74
66 5/7/2012 96,988.74 2,043.86 - 2,043.86 1,518.50 525.36 95,470.23
67 5/8/2012 95,470.23 2,043.86 - 2,043.86 1,526.73 517.13 93,943.50
68 5/9/2012 93,943.50 2,043.86 - 2,043.86 1,535.00 508.86 92,408.50
69 5/10/2012 92,408.50 2,043.86 - 2,043.86 1,543.31 500.55 90,865.19
70 5/11/2012 90,865.19 2,043.86 - 2,043.86 1,551.67 492.19 89,313.52
71 5/12/2012 89,313.52 2,043.86 - 2,043.86 1,560.08 483.78 87,753.44
72 5/1/2013 87,753.44 2,043.86 - 2,043.86 1,568.53 475.33 86,184.91
73 5/2/2013 86,184.91 2,043.86 - 2,043.86 1,577.03 466.83 84,607.88
74 5/3/2013 84,607.88 2,043.86 - 2,043.86 1,585.57 458.29 83,022.32
75 5/4/2013 83,022.32 2,043.86 - 2,043.86 1,594.16 449.70 81,428.16
76 5/5/2013 81,428.16 2,043.86 - 2,043.86 1,602.79 441.07 79,825.37
77 5/6/2013 79,825.37 2,043.86 - 2,043.86 1,611.47 432.39 78,213.90
78 5/7/2013 78,213.90 2,043.86 - 2,043.86 1,620.20 423.66 76,593.70
79 5/8/2013 76,593.70 2,043.86 - 2,043.86 1,628.98 414.88 74,964.72
80 5/9/2013 74,964.72 2,043.86 - 2,043.86 1,637.80 406.06 73,326.92
81 5/10/2013 73,326.92 2,043.86 - 2,043.86 1,646.67 397.19 71,680.25
82 5/12/2013 71,680.25 2,043.86 - 2,043.86 1,655.59 388.27 70,024.65
83 5/1/2014 70,024.65 2,043.86 - 2,043.86 1,664.56 379.30 68,360.09
84 5/2/2014 68,360.09 2,043.86 - 2,043.86 1,673.58 370.28 66,686.52
85 5/3/2014 66,686.52 2,043.86 - 2,043.86 1,682.64 361.22 65,003.88
86 5/4/2014 65,003.88 2,043.86 - 2,043.86 1,691.76 352.10 63,312.12
87 5/5/2014 63,312.12 2,043.86 - 2,043.86 1,700.92 342.94 61,611.20
88 5/6/2014 61,611.20 2,043.86 - 2,043.86 1,710.13 333.73 59,901.07
89 5/7/2014 59,901.07 2,043.86 - 2,043.86 1,719.40 324.46 58,181.67
90 5/8/214 58,181.67 2,043.86 - 2,043.86 1,728.71 315.15 56,452.96
91 5/9/2014 56,452.96 2,043.86 - 2,043.86 1,738.07 305.79 54,714.89
92 5/10/2014 54,714.89 2,043.86 - 2,043.86 1,747.49 296.37 52,967.40
93 5/11/2014 52,967.40 2,043.86 - 2,043.86 1,756.95 286.91 51,210.45
94 5/12/2014 51,210.45 2,043.86 - 2,043.86 1,766.47 277.39 49,443.98
95 5/1/2015 49,443.98 2,043.86 - 2,043.86 1,776.04 267.82 47,667.94
96 5/2/2015 47,667.94 2,043.86 - 2,043.86 1,785.66 258.20 45,882.28
97 5/3/2015 45,882.28 2,043.86 - 2,043.86 1,795.33 248.53 44,086.95
98 5/4/2015 44,086.95 2,043.86 - 2,043.86 1,805.06 238.80 42,281.90
99 5/5/2015 42,281.90 2,043.86 - 2,043.86 1,814.83 229.03 40,467.06
100 5/6/2015 40,467.06 2,043.86 - 2,043.86 1,824.66 219.20 38,642.40
101 5/7/2015 38,642.40 2,043.86 - 2,043.86 1,834.55 209.31 36,807.85
102 5/8/2015 36,807.85 2,043.86 - 2,043.86 1,844.48 199.38 34,963.37
103 5/9/2015 34,963.37 2,043.86 - 2,043.86 1,854.48 189.38 33,108.89
104 5/10/2015 33,108.89 2,043.86 - 2,043.86 1,864.52 179.34 31,244.37
105 5/11/2015 31,244.37 2,043.86 - 2,043.86 1,874.62 169.24 29,369.75
106 5/12/2015 29,369.75 2,043.86 - 2,043.86 1,884.77 159.09 27,484.98
107 5/1/2016 27,484.98 2,043.86 - 2,043.86 1,894.98 148.88 25,590.00
108 5/2/2016 25,590.00 2,043.86 - 2,043.86 1,905.25 138.61 23,684.75
109 5/3/2016 23,684.75 2,043.86 - 2,043.86 1,915.57 128.29 21,769.18
110 5/4/2016 21,769.18 2,043.86 - 2,043.86 1,925.94 117.92 19,843.24
111 5/5/2016 19,843.24 2,043.86 - 2,043.86 1,936.38 107.48 17,906.86
112 5/6/2016 17,906.86 2,043.86 - 2,043.86 1,946.86 97.00 15,960.00
113 5/7/2016 15,960.00 2,043.86 - 2,043.86 1,957.41 86.45 14,002.59
114 5/8/2016 14,002.59 2,043.86 - 2,043.86 1,968.01 75.85 12,034.57
115 5/9/2016 12,034.57 2,043.86 - 2,043.86 1,978.67 65.19 10,055.90
116 5/10/2016 10,055.90 2,043.86 - 2,043.86 1,989.39 54.47 8,066.51
117 5/11/2016 8,066.51 2,043.86 - 2,043.86 2,000.17 43.69 6,066.34
118 5/12/2016 6,066.34 2,043.86 - 2,043.86 2,011.00 32.86 4,055.34
119 5/1/2017 4,055.34 2,043.86 - 2,043.86 2,021.89 21.97 2,033.45
120 5/2/2017 2,033.45 2,043.86 - 2,033.45 2,022.44 11.01 0.00