Name:

Interest/annum:
Principal: 60,000 Net loan amt: 56,412
Interest/annum: 18% -26,938 Loan granted 01/18/2020
# of quincenas: 38

less:
2% capital ret'n: 1200
2% service fee: 1200
insurance 1188

deduxn on prin'l: 1578.95 3,157.89 1000 4,157.89

deduxn on
princ'l principal +
quincena: diminishing prin'l interest interest
1 60,000 1578.95 420.00 1998.95
2 58,421 1578.95 408.95 1987.89
3 56,842 1578.95 397.89 1976.84
4 55,263 1578.95 386.84 1965.79
5 53,684 1578.95 375.79 1954.74
6 52,105 1578.95 364.74 1943.68
7 50,526 1578.95 353.68 1932.63
8 48,947 1578.95 342.63 1921.58
9 47,368 1578.95 331.58 1910.53
10 45,789 1578.95 320.53 1899.47
11 44,211 1578.95 309.47 1888.42
12 42,632 1578.95 298.42 1877.37
13 41,053 1578.95 287.37 1866.32
14 39,474 1578.95 276.32 1855.26
15 37,895 1578.95 265.26 1844.21
16 36,316 1578.95 254.21 1833.16
17 34,737 1578.95 243.16 1822.11
18 33,158 1578.95 232.11 1811.05
19 31,579 1578.95 221.05 1800.00
20 30,000 1578.95 210.00 1788.95
21 28,421 1578.95 198.95 1777.89
22 26,842 1578.95 187.89 1766.84
23 25,263 1578.95 176.84 1755.79
24 23,684 1578.95 165.79 1744.74
25 22,105 1578.95 154.74 1733.68
26 20,526 1578.95 143.68 1722.63
27 18,947 1578.95 132.63 1711.58
28 17,368 1578.95 121.58 1700.53
29 15,789 1578.95 110.53 1689.47
30 14,211 1578.95 99.47 1678.42
31 12,632 1578.95 88.42 1667.37
32 11,053 1578.95 77.37 1656.32
33 9,474 1578.95 66.32 1645.26
34 7,895 1578.95 55.26 1634.21
35 6,316 1578.95 44.21 1623.16
36 4,737 1578.95 33.16 1612.11
37 3,158 1578.95 22.11 1601.05
38 1,579 1578.95 11.05 1590.00
60000 8190 68,190.00
oan granted 01/18/2020

01/16/20
Date Deducted
Capital Share Total Ded Balance
500 2,498.95 01/29/20 66,191.05
500 2,487.89 2/11/20 3,986.84 64,203.16
500 2,476.84 2/24/20 3,964.74 62,226.32
500 2,465.79 3/8/20 3,942.63 60,260.53
500 2,454.74 3/21/20 3,920.53 58,305.79
500 2,443.68 4/3/20 3,898.42 56,362.11
500 2,432.63 4/16/20 3,876.32 54,429.47
500 2,421.58 4/29/20 3,854.21 52,507.89
500 2,410.53 5/12/20 3,832.11 50,597.37
500 2,399.47 5/25/20 3,810.00 48,697.89
500 2,388.42 6/7/20 3,787.89 46,809.47
500 2,377.37 6/20/20 3,765.79 44,932.11
500 2,366.32 7/3/20 3,743.68 43,065.79
500 2,355.26 7/16/20 3,721.58 41,210.53
500 2,344.21 7/29/20 3,699.47 39,366.32
500 2,333.16 8/11/20 3,677.37 37,533.16
500 2,322.11 8/24/20 3,655.26 35,711.05
500 2,311.05 9/6/20 3,633.16 33,900.00
500 2,300.00 9/19/20 3,611.05 32,100.00
500 2,288.95 10/2/20 3,588.95 30,311.05
500 2,277.89 10/15/20 3,566.84 28,533.16
500 2,266.84 10/28/20 3,544.74 26,766.32
500 2,255.79 11/10/20 3,522.63 25,010.53
500 2,244.74 11/23/20 3,500.53 23,265.79
500 2,233.68 12/6/20 3,478.42 21,532.11
500 2,222.63 12/19/20 3,456.32 19,809.47
500 2,211.58 1/1/21 3,434.21 18,097.89
500 2,200.53 1/14/21 3,412.11 16,397.37
500 2,189.47 1/27/21 3,390.00 14,707.89
500 2,178.42 2/9/21 3,367.89 13,029.47
500 2,167.37 2/22/21 3,345.79 11,362.11
500 2,156.32 3/7/21 3,323.68 9,705.79
500 2,145.26 3/20/21 3,301.58 8,060.53
500 2,134.21 4/2/21 3,279.47 6,426.32
500 2,123.16 4/15/21 3,257.37 4,803.16
500 2,112.11 4/28/21 3,235.26 3,191.05
500 2,101.05 5/11/21 3,213.16 1,590.00
500 2,090.00 5/24/21 -
19000 87190
87190