|
0
<br />Lo�n Numb�r:
<br />Loan AmouM:
<br />Mnwl IM�►ast:
<br />CSJi:
<br />�� .
<br />AAaturily WM:
<br />82012-008-02
<br />51,574,413.00
<br />3.Q9 %
<br />0138-03-044
<br />05J31/2012
<br />08/28/2032
<br />Draw Dab Drow Arnouti APR X
<br />10J29J2012 =1,574,413.00 3.88 9L
<br />Exhibit D for SuRRMA
<br />DishlCl:
<br />Bonorvar
<br />P�ymoM Du� Dsb:
<br />ProJoct CosE
<br />Yp�;
<br />�mproram�r� ryP�
<br />Applkstbn R�eNva�
<br />Sc ule
<br />PAR
<br />�RRMA
<br />08128/2013
<br />538.884.289.00
<br />20
<br />ROW
<br />03l15J2012
<br />• Yr Dua WEO Start Balanes Paym�nt Duv APR % Prl�Ip�l Inarwt End BaUnco
<br />1 1 08/29V2013 51,574,413.00 $111.25722 3.88 9L s72,831.82 s38.825.60 i1.501.781.38
<br />2 2 06/29/2014 s1.501.791.38 E111,267.22 3.88 % 565,991.67 555,285.55 a1.445.799.71
<br />3 3 06129/2015 51,445,789.71 5111,25722 3.89 % i58,052.18 553.205.08 51.397,737.55
<br />4 4 OBJ2912p18 $1,367,737.55 i111.257.22 3.6H% s60,188.48 551,088.74 s1.327,549.07
<br />5 5 081ZW2�17 s1.327,549.07 5711.25722 3.68 % 582.403.41 549,853.81 57,�5.145.86
<br />8 6 08I29/2018 51,265.145.88 i111,25722 3.88 % 584,699.8H 548.557.38 51,200.445.80
<br />7 7 OBI'2�/2019 51.200.445.80 s111,257.22 3.88 % s87.090.81 s44,178.41 s1,133,384.99
<br />8 8 06I2912020 31.133.384.99 5111,257.22 3.88 9L f89.549_39 s41.707.83 51.083,815.60
<br />9 9 08/29J2021 51.063,815.60 a111.257.2Z 3.88% i72,108.81 s39.148.41 =961.706.79
<br />10 10 0812912022 s991.708.79 5111.257.2Z 3.69 96 i74.762.41 5,98,494.81 5918,944.38
<br />11 11 OB�29f2D23 f918.914.38 t111,257.22 3.88% 577,513.87 $33.743.fi5 i839.430.71
<br />12 fZ OB/2p12024 i838.430.71 E111,257,22 3.89 % i80,368.17 E30.B91.05 t759.084.54
<br />13 13 08�12a1202b 5759.084.54 5111.257.22 3.88 96 �83.323_84 527.933.58 5675.740.80
<br />14 14 08/29/2028 :675,740.80 3111.257.22 3.99 % i96.389.95 524.887.27 5589,350.95
<br />15 1b 08129/20T7 5589,350.95 5111,257.22 3.889L i89.5�.11 s21.898.11 s499.781.84
<br />18 18 08/29l2029 :498.781.94 5111,257.2T 3.69'K i9T,865.25 Si9,391.97 5408.918.58
<br />17 17 08128J2029 L108,916.59 S11 t,257.22 3.88 96 S9B,282•89 314,974.53 a310,833.90
<br />18 18 08/29/Z030 5310.833.90 5711,257.22 3.889L i99,825.89 s11,431.33 i210.808.01
<br />19 19 08129JT037 s210,808.01 5111,257.22 3.88 !6 s103,499.49 57,757.73 5107,308.52
<br />20 20 08/29f2032 5107.308.52 5111,257.47 3.88 % 5107,308.52 Z3,948.95 :0.00
<br />Tohls i=,�1�66 i1�674,415.00 =880,731.E6
<br />Pege 1 of 1
<br />
|