|
Issuer: Paris EDC
<br />Loan: Paris Printing
<br />Loan Amount: $3,392,165.54
<br />Interest Rate: 7.000%
<br />Payment Frequency: monthly
<br />
<br /> bLg., Date ~ payment princioal Interest End Bal
<br /> 89 11/15/2010 $1,992,918.51 32,000.00 20,374.64 11,625.36 $1,972,543.87
<br /> 90 12/15/2010 $1,972,543.87 32,000.00 20,493.49 11,506.51 $1,952,050.38
<br /> 91 01/15/2011 $1,952,050.38 32,000.00 20,613.04 11,386.96 $1,931,437.34
<br /> 92 02/15/2011 $1,931,437.34 32,000.00 20,733.28 11,266.72 $1,910,704.06
<br /> 93 03/15/2011 $1,910,704.06 32,000.00 20,854.23 11,145.77 $1,889,849.83
<br /> 94 04/15/2011 $1,889,849.83 32,000.00 20,975.88 11,024.12 $1,868,873.95
<br /> 95 05/15/2011 $1,868,873.95 32,000,00 21,098.24 10,901.76 $1,847,775.71
<br /> 96 06/15/2011 $1,847,775.71 32,000.00 21,221.31 10,778.69 $1,826,554,40
<br /> 97 07/15/2011 $1,826,554,40 32,000.00 21,345,10 10,654.90 $1,805,209.30
<br /> 98 08/15/2011 $1,805,209.30 32,000.00 21,469.61 10,530.39 $1,783,739.69
<br /> 99 09/15/2011 $1,783,739.69 32,000.00 21,594.85 10,405.15 $1,762,144.84
<br /> 100 10/t5/2011 $1,762,144.84 32,000,00 21,720.82 10,279.18 $1,740,424.02
<br /> 101 11/15/2011 $1,740,424.02 32,000,00 21,847.53 10,152.47 $1,718,576.49
<br /> 102 12/15/2011 $1,718,576.49 32,000.00 21,974.97 10,025.03 $1,696,601.52
<br /> 103 01/15/2012 $1,696,601.52 32,000.00 22,103.16 9,896.84 $1,674,498.36
<br /> 104 02/15/2012 $1,674,498.36 32,000.00 22,232.09 9,767.91 $1,652,266.27
<br /> 105 03/15/2012 $1,652,266.27 32,000.00 22,361.78 9,638.22 $1,629,904.49
<br /> 106 04/15/2012 $1,629,904.49 32,000.00 22,492.22 9,507.78 $1,607,412.27
<br /> 107 05/15/2012 $1,607,412.27 32,000.00 22,623.43 9,376.57 $1,584,788.84
<br /> 108 06/15/2012 $1,584,788.84 32,000.00 22,755.40 9,244.60 $1,562,033.44
<br /> 109 07/15/2012 $1,562,033.44 32,000.00 22,888.14 9,111.86 $1,539,145.30
<br /> 110 08/15/2012 $1,539,145.30 32,000.00 23,021.65 8,978.35 $1,516,123.65
<br /> 111 09/15/2012 $1,516,123.65 32,000.00 23,155.95 8,844.05 $1,492,967.70
<br /> 112 10/15/2012 $1,492;967.70 32,000.00 23,291.02 8,708.98 $1,469,676.68
<br /> 113 11/15/2012 $1,469,676.68 32,000.00 23,426.89 8,573.11 $1,446,249.79
<br /> 114 12/15/2012 $1,446,249.79 32,000.00 23,563.54 8,436.46 $1,422,686.25
<br /> 115 01/15/2013 $1,422,686.25 32,000.00 23,701.00 8,299.00 $1,398,985.25
<br /> 116 02/15/2013 $1,398,985.25 32,000.00 23,839.25 8,160.75 $1,375,146.00
<br /> 117 03/15/2013 $1,375,146.00 32,000.00 23,978.31 8,021.69 $1,351,167.69
<br /> 118 04115/2013 $1,351,167.69 32,000.00 24,118.19 7,881.81 $1,327,049.50
<br /> 119 05/15/2013 $1,327,049.50 32,000.00 24,258.88 7,741.12 $1,302,790.62
<br /> 120 06/15/2013 $1,302,790.62 32,000.00 24,400.39 7,599.61 $1,278,390.23
<br /> 121 07/15/2013 $1,278,390.23 32,000.00 24,542.72 7,457.28 $1,253,847.51
<br /> 122 08/15/2013 $1,253,847.51 32,000.00 24,685.89 7,314.11 $1,229,161.62
<br /> 123 09/15/2013 $1,229,161.62 32,000.00 24,829.89 7,170.11 $1,204,331.73
<br /> 124 10/15/2013 $1,204,331.73 32,000.00 24,974.73 7,025.27 $1,179,357.00
<br /> 125 11/15/2013 $1,179,357.00 32,000.00 25,120.42 6,879.58 $1,154,236.58
<br /> 126 12/15/2013 $1,154,236.58 32,000.00 25,266.95 6,733.05 $1,128,969.63
<br /> 127 01/15/2014 $1,128,969.63 32,000.00 25,414.34 6,585.66 $1,103,555.29
<br /> 128 02/15/2014 $1,103,555.29 32,000.00 25,562.59 6,437.41 $1,077,992.70
<br /> 129 03/1512014 $1,077,992.70 32,000.00 25,711.71 6,288.29 $1,052,280.99
<br /> 130 04/15/2014 $1,052,280.99 32,000.00 25,861.69 6,138.31 $1,026,419.30
<br /> 131 05/15/2014 $1,026,419.30 32,000.00 26,012.55 5,987.45 $1,000,406.75
<br /> 132 06/15/2014 $1,000,406.75 32,000.00 26,164.29 5,835.71 $974,242.46
<br />
<br /> page 3 of 4
<br />
<br />
<br />
|