Principal:1,467,865.00
Annual Interest Rate:12.00
Monthly Payment:51,557.34

Principal	Interest	Payment	Balance
1,467,865.00	14,678.65	51,557.34	1,430,986.31
1,430,986.31	14,309.86	51,557.34	1,393,738.83
1,393,738.83	13,937.39	51,557.34	1,356,118.88
1,356,118.88	13,561.19	51,557.34	1,318,122.73
1,318,122.73	13,181.23	51,557.34	1,279,746.62
1,279,746.62	12,797.47	51,557.34	1,240,986.74
1,240,986.74	12,409.87	51,557.34	1,201,839.27
1,201,839.27	12,018.39	51,557.34	1,162,300.32
1,162,300.32	11,623.00	51,557.34	1,122,365.99
1,122,365.99	11,223.66	51,557.34	1,082,032.31
1,082,032.31	10,820.32	51,557.34	1,041,295.29
1,041,295.29	10,412.95	51,557.34	1,000,150.90
1,000,150.90	10,001.51	51,557.34	958,595.07
958,595.07	9,585.95	51,557.34	916,623.68
916,623.68	9,166.24	51,557.34	874,232.58
874,232.58	8,742.33	51,557.34	831,417.57
831,417.57	8,314.18	51,557.34	788,174.40
788,174.40	7,881.74	51,557.34	744,498.80
744,498.80	7,444.99	51,557.34	700,386.45
700,386.45	7,003.86	51,557.34	655,832.98
655,832.98	6,558.33	51,557.34	610,833.97
610,833.97	6,108.34	51,557.34	565,384.97
565,384.97	5,653.85	51,557.34	519,481.48
519,481.48	5,194.81	51,557.34	473,118.95
473,118.95	4,731.19	51,557.34	426,292.80
426,292.80	4,262.93	51,557.34	378,998.39
378,998.39	3,789.98	51,557.34	331,231.03
331,231.03	3,312.31	51,557.34	282,986.00
282,986.00	2,829.86	51,557.34	234,258.52
234,258.52	2,342.59	51,557.34	185,043.77
185,043.77	1,850.44	51,557.34	135,336.87
135,336.87	1,353.37	51,557.34	85,132.89
85,132.89	851.33	51,557.34	34,426.88
34,426.88	344.27	34,771.15	0.00