Ex Loan PaymentLoan AmountInterest RateTerm of Loan MonthsPayment$5,000.000.0580$75.00Payment DateStarting BalanceInterest PaidPrincipal PaidEnding Balance4/5/15$5,000.00$20.83$54.17$4,945.835/5/15$4,945.83$20.61$54.39$4,891.446/5/15$4,891.44$20.38$54.62$4,836.827/5/15$4,836.82$20.15$54.85$4,781.988/5/15$4,781.98$19.92$55.08$4,726.909/5/15$4,726.90$19.70$55.30$4,671.6010/5/15$4,671.60$19.46$55.54$4,616.0611/5/15$4,616.06$19.23$55.77$4,560.2912/5/15$4,560.29$19.00$56.00$4,504.301/5/16$4,504.30$18.77$56.23$4,448.062/5/16$4,448.06$18.53$56.47$4,391.603/5/16$4,391.60$18.30$56.70$4,334.904/5/16$4,334.90$18.06$56.94$4,277.965/5/16$4,277.96$17.82$57.18$4,220.786/5/16$4,220.78$17.59$57.41$4,163.377/5/16$4,163.37$17.35$57.65$4,105.728/5/16$4,105.72$17.11$57.89$4,047.829/5/16$4,047.82$16.87$58.13$3,989.6910/5/16$3,989.69$16.62$58.38$3,931.3111/5/16$3,931.31$16.38$58.62$3,872.6912/5/16$3,872.69$16.14$58.86$3,813.831/5/17$3,813.83$15.89$59.11$3,754.722/5/17$3,754.72$15.64$59.36$3,695.373/5/17$3,695.37$15.40$59.60$3,635.764/5/17$3,635.76$15.15$59.85$3,575.915/5/17$3,575.91$14.90$60.10$3,515.816/5/17$3,515.81$14.65$60.35$3,455.467/5/17$3,455.46$14.40$60.60$3,394.868/5/17$3,394.86$14.15$60.85$3,334.009/5/17$3,334.00$13.89$61.11$3,272.9010/5/17$3,272.90$13.64$61.36$3,211.5311/5/17$3,211.53$13.38$61.62$3,149.9112/5/17$3,149.91$13.12$61.88$3,088.041/5/18$3,088.04$12.87$62.13$3,025.912/5/18$3,025.91$12.61$62.39$2,963.513/5/18$2,963.51$12.35$62.65$2,900.864/5/18$2,900.86$12.09$62.91$2,837.955/5/18$2,837.95$11.82$63.18$2,774.776/5/18$2,774.77$11.56$63.44$2,711.337/5/18$2,711.33$11.30$63.70$2,647.638/5/18$2,647.63$11.03$63.97$2,583.669/5/18$2,583.66$10.77$64.23$2,519.4310/5/18$2,519.43$10.50$64.50$2,454.9311/5/18$2,454.93$10.23$64.77$2,390.1612/5/18$2,390.16$9.96$65.04$2,325.111/5/19$2,325.11$9.69$65.31$2,259.802/5/19$2,259.80$9.42$65.58$2,194.223/5/19$2,194.22$9.14$65.86$2,128.364/5/19$2,128.36$8.87$66.13$2,062.235/5/19$2,062.23$8.59$66.41$1,995.826/5/19$1,995.82$8.32$66.68$1,929.147/5/19$1,929.14$8.04$66.96$1,862.188/5/19$1,862.18$7.76$67.24$1,794.939/5/19$1,794.93$7.48$67.52$1,727.4110/5/19$1,727.41$7.20$67.80$1,659.6111/5/19$1,659.61$6.92$68.08$1,591.5312/5/19$1,591.53$6.63$68.37$1,523.161/5/20$1,523.16$6.35$68.65$1,454.502/5/20$1,454.50$6.06$68.94$1,385.563/5/20$1,385.56$5.77$69.23$1,316.344/5/20$1,316.34$5.48$69.52$1,246.825/5/20$1,246.82$5.20$69.80$1,177.026/5/20$1,177.02$4.90$70.10$1,106.927/5/20$1,106.92$4.61$70.39$1,036.538/5/20$1,036.53$4.32$70.68$965.859/5/20$965.85$4.02$70.98$894.8810/5/20$894.88$3.73$71.27$823.6111/5/20$823.61$3.43$71.57$752.0412/5/20$752.04$3.13$71.87$680.171/5/21$680.17$2.83$72.17$608.002/5/21$608.00$2.53$72.47$535.543/5/21$535.54$2.23$72.77$462.774/5/21$462.77$1.93$73.07$389.705/5/21$389.70$1.62$73.38$316.326/5/21$316.32$1.32$73.68$242.647/5/21$242.64$1.01$73.99$168.658/5/21$168.65$0.70$74.30$94.359/5/21$94.35$0.39$74.61$19.75

SummaryLoan NameAmount Left $Decimal InterestLoan5000.0250Loan3,000.000.0650Loan1,500.000.0650Loan3500.0250Loan1,500.000.0250Loan1,000.000.0650Loan2,250.000.0650Loan1,500.000.0250Total116000.0517

Loan NameLoan5000.0630Loan3,000.000.0550Total35000.0561

Loan NameLoan6,000.000.0630Loan6,000.000.0630Total12,000.000.0630

27,100.000.0573