MORTGAGE LOAN MONTHLY LOAN PAYMENT 31052500 589997500

CALCULATOR $4,383,017 62105000 558945000

LOAN DETAILS VALUES KEY STATISTICS TOTALS

Purchase Price Rp621,050,000 Monthly Loan Payments Rp4,383,017 8.50% 5 tahun

Interest Rate 13.0% Total Monthly Payments* Rp627,764,230 10% 3 tahun

Duration of Loan (in months) 144 Total Loan Payments Rp627,710,230 13% 12 tahun

Loan Amount Rp318,851,750 Total Interest Paid Rp308,858,480

total uang yang harus
Loan Start Date 5/15/2023 Monthly Property Tax Amount Rp375 cicilan 5 tahun hutang stlah 5 th cicilan 3 tahun hutang stlah 8 th cicilan 12 tahun dikeluarkan

* Total monthly payments = loan payments plus property tax payments DP 5% Rp5,120,135 519,948,177 5,587,390 Rp336,565,736 4,626,518 Rp1,205,625,182
total uang yang harus
To Amortization Table cicilan 5 tahun hutang stlah 5 th cicilan 3 tahun hutang stlah 8 th cicilan 7 tahun dikeluarkan

DP 10% Rp4,850,655 492,582,484 5,293,317 Rp318,851,750 4,383,017 Rp1,174,858,067

AMORTIZATION
TABLE
payment opening property total closing #
# date balance interest principal tax payments balance remaining
1 5/15/2023 Rp318,851,750 Rp3,454,227 Rp928,789 Rp375 Rp4,383,392 Rp317,922,961 143
2 6/15/2023 Rp317,922,961 Rp3,433,995 Rp938,851 Rp375 Rp4,373,221 Rp316,984,109 142
3 7/15/2023 Rp316,984,109 Rp3,423,713 Rp949,022 Rp375 Rp4,373,111 Rp316,035,087 141
4 8/15/2023 Rp316,035,087 Rp3,413,321 Rp959,303 Rp375 Rp4,372,999 Rp315,075,784 140
5 9/15/2023 Rp315,075,784 Rp3,402,816 Rp969,696 Rp375 Rp4,372,887 Rp314,106,088 139
6 10/15/2023 Rp314,106,088 Rp3,392,197 Rp980,201 Rp375 Rp4,372,773 Rp313,125,888 138
7 11/15/2023 Rp313,125,888 Rp3,381,463 Rp990,820 Rp375 Rp4,372,658 Rp312,135,068 137
8 12/15/2023 Rp312,135,068 Rp3,370,613 Rp1,001,553 Rp375 Rp4,372,541 Rp311,133,515 136
9 1/15/2024 Rp311,133,515 Rp3,359,645 Rp1,012,404 Rp375 Rp4,372,424 Rp310,121,111 135
10 2/15/2024 Rp310,121,111 Rp3,348,559 Rp1,023,371 Rp375 Rp4,372,305 Rp309,097,740 134
11 3/15/2024 Rp309,097,740 Rp3,337,352 Rp1,034,458 Rp375 Rp4,372,185 Rp308,063,282 133
12 4/15/2024 Rp308,063,282 Rp3,326,024 Rp1,045,664 Rp375 Rp4,372,064 Rp307,017,618 132
13 5/15/2024 Rp307,017,618 Rp3,314,573 Rp1,056,992 Rp375 Rp4,371,941 Rp305,960,625 131
14 6/15/2024 Rp305,960,625 Rp3,302,999 Rp1,068,443 Rp375 Rp4,371,817 Rp304,892,182 130
15 7/15/2024 Rp304,892,182 Rp3,291,298 Rp1,080,018 Rp375 Rp4,371,691 Rp303,812,164 129
16 8/15/2024 Rp303,812,164 Rp3,279,471 Rp1,091,718 Rp375 Rp4,371,565 Rp302,720,446 128
17 9/15/2024 Rp302,720,446 Rp3,267,516 Rp1,103,545 Rp375 Rp4,371,437 Rp301,616,901 127
18 10/15/2024 Rp301,616,901 Rp3,255,432 Rp1,115,500 Rp375 Rp4,371,307 Rp300,501,401 126
19 11/15/2024 Rp300,501,401 Rp3,243,216 Rp1,127,585 Rp375 Rp4,371,176 Rp299,373,816 125
20 12/15/2024 Rp299,373,816 Rp3,230,869 Rp1,139,800 Rp375 Rp4,371,044 Rp298,234,015 124
21 1/15/2025 Rp298,234,015 Rp3,218,387 Rp1,152,148 Rp375 Rp4,370,910 Rp297,081,867 123
22 2/15/2025 Rp297,081,867 Rp3,205,770 Rp1,164,630 Rp375 Rp4,370,775 Rp295,917,238 122
23 3/15/2025 Rp295,917,238 Rp3,193,017 Rp1,177,247 Rp375 Rp4,370,638 Rp294,739,991 121
24 4/15/2025 Rp294,739,991 Rp3,180,125 Rp1,190,000 Rp375 Rp4,370,500 Rp293,549,991 120
25 5/15/2025 Rp293,549,991 Rp3,167,094 Rp1,202,892 Rp375 Rp4,370,360 Rp292,347,099 119
26 6/15/2025 Rp292,347,099 Rp3,153,921 Rp1,215,923 Rp375 Rp4,370,219 Rp291,131,176 118
27 7/15/2025 Rp291,131,176 Rp3,140,606 Rp1,229,096 Rp375 Rp4,370,076 Rp289,902,081 117
28 8/15/2025 Rp289,902,081 Rp3,127,146 Rp1,242,411 Rp375 Rp4,369,932 Rp288,659,670 116
29 9/15/2025 Rp288,659,670 Rp3,113,541 Rp1,255,870 Rp375 Rp4,369,786 Rp287,403,800 115
30 10/15/2025 Rp287,403,800 Rp3,099,789 Rp1,269,475 Rp375 Rp4,369,639 Rp286,134,324 114
31 11/15/2025 Rp286,134,324 Rp3,085,887 Rp1,283,228 Rp375 Rp4,369,490 Rp284,851,096 113
32 12/15/2025 Rp284,851,096 Rp3,071,835 Rp1,297,130 Rp375 Rp4,369,339 Rp283,553,966 112
33 1/15/2026 Rp283,553,966 Rp3,057,630 Rp1,311,182 Rp375 Rp4,369,187 Rp282,242,784 111
34 2/15/2026 Rp282,242,784 Rp3,043,272 Rp1,325,386 Rp375 Rp4,369,033 Rp280,917,398 110
35 3/15/2026 Rp280,917,398 Rp3,028,758 Rp1,339,745 Rp375 Rp4,368,878 Rp279,577,653 109
36 4/15/2026 Rp279,577,653 Rp3,014,087 Rp1,354,259 Rp375 Rp4,368,721 Rp278,223,394 108
37 5/15/2026 Rp278,223,394 Rp2,999,257 Rp1,368,930 Rp375 Rp4,368,562 Rp276,854,464 107
38 6/15/2026 Rp276,854,464 Rp2,984,266 Rp1,383,760 Rp375 Rp4,368,401 Rp275,470,704 106
39 7/15/2026 Rp275,470,704 Rp2,969,113 Rp1,398,751 Rp375 Rp4,368,239 Rp274,071,954 105
40 8/15/2026 Rp274,071,954 Rp2,953,796 Rp1,413,904 Rp375 Rp4,368,074 Rp272,658,050 104
41 9/15/2026 Rp272,658,050 Rp2,938,312 Rp1,429,221 Rp375 Rp4,367,908 Rp271,228,829 103
42 10/15/2026 Rp271,228,829 Rp2,922,661 Rp1,444,704 Rp375 Rp4,367,741 Rp269,784,125 102
43 11/15/2026 Rp269,784,125 Rp2,906,841 Rp1,460,355 Rp375 Rp4,367,571 Rp268,323,769 101
44 12/15/2026 Rp268,323,769 Rp2,890,849 Rp1,476,176 Rp375 Rp4,367,400 Rp266,847,593 100
45 1/15/2027 Rp266,847,593 Rp2,874,684 Rp1,492,168 Rp375 Rp4,367,226 Rp265,355,426 99
46 2/15/2027 Rp265,355,426 Rp2,858,344 Rp1,508,333 Rp375 Rp4,367,051 Rp263,847,093 98
47 3/15/2027 Rp263,847,093 Rp2,841,826 Rp1,524,673 Rp375 Rp4,366,874 Rp262,322,420 97
48 4/15/2027 Rp262,322,420 Rp2,825,130 Rp1,541,190 Rp375 Rp4,366,695 Rp260,781,229 96
49 5/15/2027 Rp260,781,229 Rp2,808,253 Rp1,557,887 Rp375 Rp4,366,515 Rp259,223,343 95
50 6/15/2027 Rp259,223,343 Rp2,791,193 Rp1,574,764 Rp375 Rp4,366,332 Rp257,648,579 94
51 7/15/2027 Rp257,648,579 Rp2,773,948 Rp1,591,824 Rp375 Rp4,366,147 Rp256,056,755 93
52 8/15/2027 Rp256,056,755 Rp2,756,517 Rp1,609,068 Rp375 Rp4,365,960 Rp254,447,687 92
53 9/15/2027 Rp254,447,687 Rp2,738,896 Rp1,626,500 Rp375 Rp4,365,771 Rp252,821,187 91
54 10/15/2027 Rp252,821,187 Rp2,721,085 Rp1,644,120 Rp375 Rp4,365,580 Rp251,177,066 90
55 11/15/2027 Rp251,177,066 Rp2,703,081 Rp1,661,932 Rp375 Rp4,365,387 Rp249,515,135 89
56 12/15/2027 Rp249,515,135 Rp2,684,881 Rp1,679,936 Rp375 Rp4,365,192 Rp247,835,199 88
57 1/15/2028 Rp247,835,199 Rp2,666,485 Rp1,698,135 Rp375 Rp4,364,995 Rp246,137,063 87
58 2/15/2028 Rp246,137,063 Rp2,647,889 Rp1,716,532 Rp375 Rp4,364,796 Rp244,420,531 86
59 3/15/2028 Rp244,420,531 Rp2,629,092 Rp1,735,128 Rp375 Rp4,364,594 Rp242,685,404 85
60 4/15/2028 Rp242,685,404 Rp2,610,091 Rp1,753,925 Rp375 Rp4,364,391 Rp240,931,479 84
61 5/15/2028 Rp240,931,479 Rp2,590,884 Rp1,772,926 Rp375 Rp4,364,185 Rp239,158,553 83
62 6/15/2028 Rp239,158,553 Rp2,571,470 Rp1,792,132 Rp375 Rp4,363,977 Rp237,366,421 82
63 7/15/2028 Rp237,366,421 Rp2,551,844 Rp1,811,547 Rp375 Rp4,363,767 Rp235,554,874 81
64 8/15/2028 Rp235,554,874 Rp2,532,007 Rp1,831,172 Rp375 Rp4,363,554 Rp233,723,702 80
65 9/15/2028 Rp233,723,702 Rp2,511,954 Rp1,851,010 Rp375 Rp4,363,339 Rp231,872,692 79
66 10/15/2028 Rp231,872,692 Rp2,491,684 Rp1,871,062 Rp375 Rp4,363,122 Rp230,001,630 78
67 11/15/2028 Rp230,001,630 Rp2,471,195 Rp1,891,332 Rp375 Rp4,362,902 Rp228,110,297 77
68 12/15/2028 Rp228,110,297 Rp2,450,483 Rp1,911,822 Rp375 Rp4,362,680 Rp226,198,476 76
69 1/15/2029 Rp226,198,476 Rp2,429,548 Rp1,932,533 Rp375 Rp4,362,456 Rp224,265,942 75
70 2/15/2029 Rp224,265,942 Rp2,408,385 Rp1,953,469 Rp375 Rp4,362,229 Rp222,312,473 74
71 3/15/2029 Rp222,312,473 Rp2,386,993 Rp1,974,632 Rp375 Rp4,362,000 Rp220,337,842 73

Page 2 of 6
 payment opening property total closing #
# date balance interest principal tax payments balance remaining
72 4/15/2029 Rp220,337,842 Rp2,365,370 Rp1,996,023 Rp375 Rp4,361,768 Rp218,341,819 72
73 5/15/2029 Rp218,341,819 Rp2,343,512 Rp2,017,647 Rp375 Rp4,361,534 Rp216,324,172 71
74 6/15/2029 Rp216,324,172 Rp2,321,417 Rp2,039,505 Rp375 Rp4,361,297 Rp214,284,667 70
75 7/15/2029 Rp214,284,667 Rp2,299,083 Rp2,061,599 Rp375 Rp4,361,058 Rp212,223,067 69
76 8/15/2029 Rp212,223,067 Rp2,276,507 Rp2,083,933 Rp375 Rp4,360,816 Rp210,139,134 68
77 9/15/2029 Rp210,139,134 Rp2,253,687 Rp2,106,509 Rp375 Rp4,360,571 Rp208,032,625 67
78 10/15/2029 Rp208,032,625 Rp2,230,619 Rp2,129,330 Rp375 Rp4,360,324 Rp205,903,295 66
79 11/15/2029 Rp205,903,295 Rp2,207,301 Rp2,152,398 Rp375 Rp4,360,074 Rp203,750,897 65
80 12/15/2029 Rp203,750,897 Rp2,183,731 Rp2,175,715 Rp375 Rp4,359,821 Rp201,575,182 64
81 1/15/2030 Rp201,575,182 Rp2,159,906 Rp2,199,285 Rp375 Rp4,359,566 Rp199,375,896 63
82 2/15/2030 Rp199,375,896 Rp2,135,822 Rp2,223,111 Rp375 Rp4,359,308 Rp197,152,785 62
83 3/15/2030 Rp197,152,785 Rp2,111,477 Rp2,247,195 Rp375 Rp4,359,047 Rp194,905,591 61
84 4/15/2030 Rp194,905,591 Rp2,086,869 Rp2,271,539 Rp375 Rp4,358,783 Rp192,634,051 60
85 5/15/2030 Rp192,634,051 Rp2,061,994 Rp2,296,148 Rp375 Rp4,358,517 Rp190,337,903 59
86 6/15/2030 Rp190,337,903 Rp2,036,850 Rp2,321,023 Rp375 Rp4,358,247 Rp188,016,881 58
87 7/15/2030 Rp188,016,881 Rp2,011,433 Rp2,346,167 Rp375 Rp4,357,975 Rp185,670,714 57
88 8/15/2030 Rp185,670,714 Rp1,985,741 Rp2,371,584 Rp375 Rp4,357,699 Rp183,299,130 56
89 9/15/2030 Rp183,299,130 Rp1,959,770 Rp2,397,276 Rp375 Rp4,357,421 Rp180,901,854 55
90 10/15/2030 Rp180,901,854 Rp1,933,518 Rp2,423,247 Rp375 Rp4,357,140 Rp178,478,607 54
91 11/15/2030 Rp178,478,607 Rp1,906,982 Rp2,449,498 Rp375 Rp4,356,855 Rp176,029,109 53
92 12/15/2030 Rp176,029,109 Rp1,880,158 Rp2,476,035 Rp375 Rp4,356,568 Rp173,553,074 52
93 1/15/2031 Rp173,553,074 Rp1,853,044 Rp2,502,858 Rp375 Rp4,356,277 Rp171,050,216 51
94 2/15/2031 Rp171,050,216 Rp1,825,636 Rp2,529,973 Rp375 Rp4,355,984 Rp168,520,243 50
95 3/15/2031 Rp168,520,243 Rp1,797,931 Rp2,557,381 Rp375 Rp4,355,687 Rp165,962,862 49
96 4/15/2031 Rp165,962,862 Rp1,769,926 Rp2,585,086 Rp375 Rp4,355,387 Rp163,377,777 48
97 5/15/2031 Rp163,377,777 Rp1,741,617 Rp2,613,091 Rp375 Rp4,355,083 Rp160,764,686 47
98 6/15/2031 Rp160,764,686 Rp1,713,002 Rp2,641,399 Rp375 Rp4,354,776 Rp158,123,287 46
99 7/15/2031 Rp158,123,287 Rp1,684,077 Rp2,670,014 Rp375 Rp4,354,466 Rp155,453,273 45
100 8/15/2031 Rp155,453,273 Rp1,654,839 Rp2,698,940 Rp375 Rp4,354,153 Rp152,754,333 44
101 9/15/2031 Rp152,754,333 Rp1,625,283 Rp2,728,178 Rp375 Rp4,353,836 Rp150,026,155 43
102 10/15/2031 Rp150,026,155 Rp1,595,408 Rp2,757,733 Rp375 Rp4,353,516 Rp147,268,422 42
103 11/15/2031 Rp147,268,422 Rp1,565,209 Rp2,787,609 Rp375 Rp4,353,193 Rp144,480,813 41
104 12/15/2031 Rp144,480,813 Rp1,534,683 Rp2,817,808 Rp375 Rp4,352,865 Rp141,663,005 40
105 1/15/2032 Rp141,663,005 Rp1,503,826 Rp2,848,334 Rp375 Rp4,352,535 Rp138,814,671 39
106 2/15/2032 Rp138,814,671 Rp1,472,634 Rp2,879,191 Rp375 Rp4,352,200 Rp135,935,480 38
107 3/15/2032 Rp135,935,480 Rp1,441,105 Rp2,910,382 Rp375 Rp4,351,862 Rp133,025,098 37
108 4/15/2032 Rp133,025,098 Rp1,409,235 Rp2,941,911 Rp375 Rp4,351,521 Rp130,083,186 36
109 5/15/2032 Rp130,083,186 Rp1,377,019 Rp2,973,782 Rp375 Rp4,351,176 Rp127,109,404 35
110 6/15/2032 Rp127,109,404 Rp1,344,454 Rp3,005,998 Rp375 Rp4,350,827 Rp124,103,406 34
111 7/15/2032 Rp124,103,406 Rp1,311,536 Rp3,038,563 Rp375 Rp4,350,474 Rp121,064,843 33
112 8/15/2032 Rp121,064,843 Rp1,278,261 Rp3,071,481 Rp375 Rp4,350,117 Rp117,993,362 32
113 9/15/2032 Rp117,993,362 Rp1,244,627 Rp3,104,755 Rp375 Rp4,349,757 Rp114,888,607 31
114 10/15/2032 Rp114,888,607 Rp1,210,627 Rp3,138,390 Rp375 Rp4,349,392 Rp111,750,217 30
115 11/15/2032 Rp111,750,217 Rp1,176,260 Rp3,172,389 Rp375 Rp4,349,024 Rp108,577,828 29
116 12/15/2032 Rp108,577,828 Rp1,141,520 Rp3,206,757 Rp375 Rp4,348,652 Rp105,371,071 28
117 1/15/2033 Rp105,371,071 Rp1,106,404 Rp3,241,497 Rp375 Rp4,348,275 Rp102,129,574 27
118 2/15/2033 Rp102,129,574 Rp1,070,907 Rp3,276,613 Rp375 Rp4,347,895 Rp98,852,961 26
119 3/15/2033 Rp98,852,961 Rp1,035,026 Rp3,312,110 Rp375 Rp4,347,510 Rp95,540,852 25
120 4/15/2033 Rp95,540,852 Rp998,756 Rp3,347,991 Rp375 Rp4,347,122 Rp92,192,861 24
121 5/15/2033 Rp92,192,861 Rp962,093 Rp3,384,261 Rp375 Rp4,346,729 Rp88,808,600 23
122 6/15/2033 Rp88,808,600 Rp925,033 Rp3,420,923 Rp375 Rp4,346,332 Rp85,387,677 22
123 7/15/2033 Rp85,387,677 Rp887,572 Rp3,457,983 Rp375 Rp4,345,930 Rp81,929,693 21
124 8/15/2033 Rp81,929,693 Rp849,704 Rp3,495,445 Rp375 Rp4,345,524 Rp78,434,248 20
125 9/15/2033 Rp78,434,248 Rp811,427 Rp3,533,312 Rp375 Rp4,345,114 Rp74,900,936 19
126 10/15/2033 Rp74,900,936 Rp772,735 Rp3,571,590 Rp375 Rp4,344,699 Rp71,329,346 18
127 11/15/2033 Rp71,329,346 Rp733,623 Rp3,610,282 Rp375 Rp4,344,280 Rp67,719,064 17
128 12/15/2033 Rp67,719,064 Rp694,088 Rp3,649,393 Rp375 Rp4,343,857 Rp64,069,671 16
129 1/15/2034 Rp64,069,671 Rp654,125 Rp3,688,929 Rp375 Rp4,343,428 Rp60,380,742 15
130 2/15/2034 Rp60,380,742 Rp613,728 Rp3,728,892 Rp375 Rp4,342,995 Rp56,651,850 14
131 3/15/2034 Rp56,651,850 Rp572,894 Rp3,769,288 Rp375 Rp4,342,558 Rp52,882,562 13
132 4/15/2034 Rp52,882,562 Rp531,618 Rp3,810,122 Rp375 Rp4,342,115 Rp49,072,440 12
133 5/15/2034 Rp49,072,440 Rp489,895 Rp3,851,399 Rp375 Rp4,341,668 Rp45,221,041 11
134 6/15/2034 Rp45,221,041 Rp447,719 Rp3,893,122 Rp375 Rp4,341,216 Rp41,327,919 10
135 7/15/2034 Rp41,327,919 Rp405,087 Rp3,935,298 Rp375 Rp4,340,759 Rp37,392,622 9
136 8/15/2034 Rp37,392,622 Rp361,992 Rp3,977,930 Rp375 Rp4,340,297 Rp33,414,692 8
137 9/15/2034 Rp33,414,692 Rp318,431 Rp4,021,024 Rp375 Rp4,339,831 Rp29,393,668 7
138 10/15/2034 Rp29,393,668 Rp274,398 Rp4,064,585 Rp375 Rp4,339,359 Rp25,329,082 6
139 11/15/2034 Rp25,329,082 Rp229,888 Rp4,108,618 Rp375 Rp4,338,882 Rp21,220,464 5
140 12/15/2034 Rp21,220,464 Rp184,896 Rp4,153,128 Rp375 Rp4,338,399 Rp17,067,336 4
141 1/15/2035 Rp17,067,336 Rp139,417 Rp4,198,120 Rp375 Rp4,337,912 Rp12,869,215 3
142 2/15/2035 Rp12,869,215 Rp93,444 Rp4,243,600 Rp375 Rp4,337,419 Rp8,625,615 2
143 3/15/2035 Rp8,625,615 Rp46,974 Rp4,289,572 Rp375 Rp4,336,921 Rp4,336,043 1
144 4/15/2035 Rp4,336,043 Rp0 Rp4,336,043 Rp375 Rp4,336,418 Rp0 0
145 Rp0 Rp0 Rp0 Rp0 Rp0 0
146 Rp0 Rp0 Rp0 Rp0 Rp0 0

Page 3 of 6
 payment opening property total closing #
# date balance interest principal tax payments balance remaining
147 Rp0 Rp0 Rp0 Rp0 Rp0 0
148 Rp0 Rp0 Rp0 Rp0 Rp0 0
149 Rp0 Rp0 Rp0 Rp0 Rp0 0
150 Rp0 Rp0 Rp0 Rp0 Rp0 0
151 Rp0 Rp0 Rp0 Rp0 Rp0 0
152 Rp0 Rp0 Rp0 Rp0 Rp0 0
153 Rp0 Rp0 Rp0 Rp0 Rp0 0
154 Rp0 Rp0 Rp0 Rp0 Rp0 0
155 Rp0 Rp0 Rp0 Rp0 Rp0 0
156 Rp0 Rp0 Rp0 Rp0 Rp0 0
157 Rp0 Rp0 Rp0 Rp0 Rp0 0
158 Rp0 Rp0 Rp0 Rp0 Rp0 0
159 Rp0 Rp0 Rp0 Rp0 Rp0 0
160 Rp0 Rp0 Rp0 Rp0 Rp0 0
161 Rp0 Rp0 Rp0 Rp0 Rp0 0
162 Rp0 Rp0 Rp0 Rp0 Rp0 0
163 Rp0 Rp0 Rp0 Rp0 Rp0 0
164 Rp0 Rp0 Rp0 Rp0 Rp0 0
165 Rp0 Rp0 Rp0 Rp0 Rp0 0
166 Rp0 Rp0 Rp0 Rp0 Rp0 0
167 Rp0 Rp0 Rp0 Rp0 Rp0 0
168 Rp0 Rp0 Rp0 Rp0 Rp0 0
169 Rp0 Rp0 Rp0 Rp0 Rp0 0
170 Rp0 Rp0 Rp0 Rp0 Rp0 0
171 Rp0 Rp0 Rp0 Rp0 Rp0 0
172 Rp0 Rp0 Rp0 Rp0 Rp0 0
173 Rp0 Rp0 Rp0 Rp0 Rp0 0
174 Rp0 Rp0 Rp0 Rp0 Rp0 0
175 Rp0 Rp0 Rp0 Rp0 Rp0 0
176 Rp0 Rp0 Rp0 Rp0 Rp0 0
177 Rp0 Rp0 Rp0 Rp0 Rp0 0
178 Rp0 Rp0 Rp0 Rp0 Rp0 0
179 Rp0 Rp0 Rp0 Rp0 Rp0 0
180 Rp0 Rp0 Rp0 Rp0 Rp0 0
181 Rp0 Rp0 Rp0 Rp0 Rp0 0
182 Rp0 Rp0 Rp0 Rp0 Rp0 0
183 Rp0 Rp0 Rp0 Rp0 Rp0 0
184 Rp0 Rp0 Rp0 Rp0 Rp0 0
185 Rp0 Rp0 Rp0 Rp0 Rp0 0
186 Rp0 Rp0 Rp0 Rp0 Rp0 0
187 Rp0 Rp0 Rp0 Rp0 Rp0 0
188 Rp0 Rp0 Rp0 Rp0 Rp0 0
189 Rp0 Rp0 Rp0 Rp0 Rp0 0
190 Rp0 Rp0 Rp0 Rp0 Rp0 0
191 Rp0 Rp0 Rp0 Rp0 Rp0 0
192 Rp0 Rp0 Rp0 Rp0 Rp0 0
193 Rp0 Rp0 Rp0 Rp0 Rp0 0
194 Rp0 Rp0 Rp0 Rp0 Rp0 0
195 Rp0 Rp0 Rp0 Rp0 Rp0 0
196 Rp0 Rp0 Rp0 Rp0 Rp0 0
197 Rp0 Rp0 Rp0 Rp0 Rp0 0
198 Rp0 Rp0 Rp0 Rp0 Rp0 0
199 Rp0 Rp0 Rp0 Rp0 Rp0 0
200 Rp0 Rp0 Rp0 Rp0 Rp0 0
201 Rp0 Rp0 Rp0 Rp0 Rp0 0
202 Rp0 Rp0 Rp0 Rp0 Rp0 0
203 Rp0 Rp0 Rp0 Rp0 Rp0 0
204 Rp0 Rp0 Rp0 Rp0 Rp0 0
205 Rp0 Rp0 Rp0 Rp0 Rp0 0
206 Rp0 Rp0 Rp0 Rp0 Rp0 0
207 Rp0 Rp0 Rp0 Rp0 Rp0 0
208 Rp0 Rp0 Rp0 Rp0 Rp0 0
209 Rp0 Rp0 Rp0 Rp0 Rp0 0
210 Rp0 Rp0 Rp0 Rp0 Rp0 0
211 Rp0 Rp0 Rp0 Rp0 Rp0 0
212 Rp0 Rp0 Rp0 Rp0 Rp0 0
213 Rp0 Rp0 Rp0 Rp0 Rp0 0
214 Rp0 Rp0 Rp0 Rp0 Rp0 0
215 Rp0 Rp0 Rp0 Rp0 Rp0 0
216 Rp0 Rp0 Rp0 Rp0 Rp0 0
217 Rp0 Rp0 Rp0 Rp0 Rp0 0
218 Rp0 Rp0 Rp0 Rp0 Rp0 0
219 Rp0 Rp0 Rp0 Rp0 Rp0 0
220 Rp0 Rp0 Rp0 Rp0 Rp0 0
221 Rp0 Rp0 Rp0 Rp0 Rp0 0

Page 4 of 6
 payment opening property total closing #
# date balance interest principal tax payments balance remaining
222 Rp0 Rp0 Rp0 Rp0 Rp0 0
223 Rp0 Rp0 Rp0 Rp0 Rp0 0
224 Rp0 Rp0 Rp0 Rp0 Rp0 0
225 Rp0 Rp0 Rp0 Rp0 Rp0 0
226 Rp0 Rp0 Rp0 Rp0 Rp0 0
227 Rp0 Rp0 Rp0 Rp0 Rp0 0
228 Rp0 Rp0 Rp0 Rp0 Rp0 0
229 Rp0 Rp0 Rp0 Rp0 Rp0 0
230 Rp0 Rp0 Rp0 Rp0 Rp0 0
231 Rp0 Rp0 Rp0 Rp0 Rp0 0
232 Rp0 Rp0 Rp0 Rp0 Rp0 0
233 Rp0 Rp0 Rp0 Rp0 Rp0 0
234 Rp0 Rp0 Rp0 Rp0 Rp0 0
235 Rp0 Rp0 Rp0 Rp0 Rp0 0
236 Rp0 Rp0 Rp0 Rp0 Rp0 0
237 Rp0 Rp0 Rp0 Rp0 Rp0 0
238 Rp0 Rp0 Rp0 Rp0 Rp0 0
239 Rp0 Rp0 Rp0 Rp0 Rp0 0
240 Rp0 Rp0 Rp0 Rp0 Rp0 0
241 Rp0 Rp0 Rp0 Rp0 Rp0 0
242 Rp0 Rp0 Rp0 Rp0 Rp0 0
243 Rp0 Rp0 Rp0 Rp0 Rp0 0
244 Rp0 Rp0 Rp0 Rp0 Rp0 0
245 Rp0 Rp0 Rp0 Rp0 Rp0 0
246 Rp0 Rp0 Rp0 Rp0 Rp0 0
247 Rp0 Rp0 Rp0 Rp0 Rp0 0
248 Rp0 Rp0 Rp0 Rp0 Rp0 0
249 Rp0 Rp0 Rp0 Rp0 Rp0 0
250 Rp0 Rp0 Rp0 Rp0 Rp0 0
251 Rp0 Rp0 Rp0 Rp0 Rp0 0
252 Rp0 Rp0 Rp0 Rp0 Rp0 0
253 Rp0 Rp0 Rp0 Rp0 Rp0 0
254 Rp0 Rp0 Rp0 Rp0 Rp0 0
255 Rp0 Rp0 Rp0 Rp0 Rp0 0
256 Rp0 Rp0 Rp0 Rp0 Rp0 0
257 Rp0 Rp0 Rp0 Rp0 Rp0 0
258 Rp0 Rp0 Rp0 Rp0 Rp0 0
259 Rp0 Rp0 Rp0 Rp0 Rp0 0
260 Rp0 Rp0 Rp0 Rp0 Rp0 0
261 Rp0 Rp0 Rp0 Rp0 Rp0 0
262 Rp0 Rp0 Rp0 Rp0 Rp0 0
263 Rp0 Rp0 Rp0 Rp0 Rp0 0
264 Rp0 Rp0 Rp0 Rp0 Rp0 0
265 Rp0 Rp0 Rp0 Rp0 Rp0 0
266 Rp0 Rp0 Rp0 Rp0 Rp0 0
267 Rp0 Rp0 Rp0 Rp0 Rp0 0
268 Rp0 Rp0 Rp0 Rp0 Rp0 0
269 Rp0 Rp0 Rp0 Rp0 Rp0 0
270 Rp0 Rp0 Rp0 Rp0 Rp0 0
271 Rp0 Rp0 Rp0 Rp0 Rp0 0
272 Rp0 Rp0 Rp0 Rp0 Rp0 0
273 Rp0 Rp0 Rp0 Rp0 Rp0 0
274 Rp0 Rp0 Rp0 Rp0 Rp0 0
275 Rp0 Rp0 Rp0 Rp0 Rp0 0
276 Rp0 Rp0 Rp0 Rp0 Rp0 0
277 Rp0 Rp0 Rp0 Rp0 Rp0 0
278 Rp0 Rp0 Rp0 Rp0 Rp0 0
279 Rp0 Rp0 Rp0 Rp0 Rp0 0
280 Rp0 Rp0 Rp0 Rp0 Rp0 0
281 Rp0 Rp0 Rp0 Rp0 Rp0 0
282 Rp0 Rp0 Rp0 Rp0 Rp0 0
283 Rp0 Rp0 Rp0 Rp0 Rp0 0
284 Rp0 Rp0 Rp0 Rp0 Rp0 0
285 Rp0 Rp0 Rp0 Rp0 Rp0 0
286 Rp0 Rp0 Rp0 Rp0 Rp0 0
287 Rp0 Rp0 Rp0 Rp0 Rp0 0
288 Rp0 Rp0 Rp0 Rp0 Rp0 0
289 Rp0 Rp0 Rp0 Rp0 Rp0 0
290 Rp0 Rp0 Rp0 Rp0 Rp0 0
291 Rp0 Rp0 Rp0 Rp0 Rp0 0
292 Rp0 Rp0 Rp0 Rp0 Rp0 0
293 Rp0 Rp0 Rp0 Rp0 Rp0 0
294 Rp0 Rp0 Rp0 Rp0 Rp0 0
295 Rp0 Rp0 Rp0 Rp0 Rp0 0
296 Rp0 Rp0 Rp0 Rp0 Rp0 0

Page 5 of 6
 payment opening property total closing #
# date balance interest principal tax payments balance remaining
297 Rp0 Rp0 Rp0 Rp0 Rp0 0
298 Rp0 Rp0 Rp0 Rp0 Rp0 0
299 Rp0 Rp0 Rp0 Rp0 Rp0 0
300 Rp0 Rp0 Rp0 Rp0 Rp0 0
301 Rp0 Rp0 Rp0 Rp0 Rp0 0
302 Rp0 Rp0 Rp0 Rp0 Rp0 0
303 Rp0 Rp0 Rp0 Rp0 Rp0 0
304 Rp0 Rp0 Rp0 Rp0 Rp0 0
305 Rp0 Rp0 Rp0 Rp0 Rp0 0
306 Rp0 Rp0 Rp0 Rp0 Rp0 0
307 Rp0 Rp0 Rp0 Rp0 Rp0 0
308 Rp0 Rp0 Rp0 Rp0 Rp0 0
309 Rp0 Rp0 Rp0 Rp0 Rp0 0
310 Rp0 Rp0 Rp0 Rp0 Rp0 0
311 Rp0 Rp0 Rp0 Rp0 Rp0 0
312 Rp0 Rp0 Rp0 Rp0 Rp0 0
313 Rp0 Rp0 Rp0 Rp0 Rp0 0
314 Rp0 Rp0 Rp0 Rp0 Rp0 0
315 Rp0 Rp0 Rp0 Rp0 Rp0 0
316 Rp0 Rp0 Rp0 Rp0 Rp0 0
317 Rp0 Rp0 Rp0 Rp0 Rp0 0
318 Rp0 Rp0 Rp0 Rp0 Rp0 0
319 Rp0 Rp0 Rp0 Rp0 Rp0 0
320 Rp0 Rp0 Rp0 Rp0 Rp0 0
321 Rp0 Rp0 Rp0 Rp0 Rp0 0
322 Rp0 Rp0 Rp0 Rp0 Rp0 0
323 Rp0 Rp0 Rp0 Rp0 Rp0 0
324 Rp0 Rp0 Rp0 Rp0 Rp0 0
325 Rp0 Rp0 Rp0 Rp0 Rp0 0
326 Rp0 Rp0 Rp0 Rp0 Rp0 0
327 Rp0 Rp0 Rp0 Rp0 Rp0 0
328 Rp0 Rp0 Rp0 Rp0 Rp0 0
329 Rp0 Rp0 Rp0 Rp0 Rp0 0
330 Rp0 Rp0 Rp0 Rp0 Rp0 0
331 Rp0 Rp0 Rp0 Rp0 Rp0 0
332 Rp0 Rp0 Rp0 Rp0 Rp0 0
333 Rp0 Rp0 Rp0 Rp0 Rp0 0
334 Rp0 Rp0 Rp0 Rp0 Rp0 0
335 Rp0 Rp0 Rp0 Rp0 Rp0 0
336 Rp0 Rp0 Rp0 Rp0 Rp0 0
337 Rp0 Rp0 Rp0 Rp0 Rp0 0
338 Rp0 Rp0 Rp0 Rp0 Rp0 0
339 Rp0 Rp0 Rp0 Rp0 Rp0 0
340 Rp0 Rp0 Rp0 Rp0 Rp0 0
341 Rp0 Rp0 Rp0 Rp0 Rp0 0
342 Rp0 Rp0 Rp0 Rp0 Rp0 0
343 Rp0 Rp0 Rp0 Rp0 Rp0 0
344 Rp0 Rp0 Rp0 Rp0 Rp0 0
345 Rp0 Rp0 Rp0 Rp0 Rp0 0
346 Rp0 Rp0 Rp0 Rp0 Rp0 0
347 Rp0 Rp0 Rp0 Rp0 Rp0 0
348 Rp0 Rp0 Rp0 Rp0 Rp0 0
349 Rp0 Rp0 Rp0 Rp0 Rp0 0
350 Rp0 Rp0 Rp0 Rp0 Rp0 0
351 Rp0 Rp0 Rp0 Rp0 Rp0 0
352 Rp0 Rp0 Rp0 Rp0 Rp0 0
353 Rp0 Rp0 Rp0 Rp0 Rp0 0
354 Rp0 Rp0 Rp0 Rp0 Rp0 0
355 Rp0 Rp0 Rp0 Rp0 Rp0 0
356 Rp0 Rp0 Rp0 Rp0 Rp0 0
357 Rp0 Rp0 Rp0 Rp0 Rp0 0
358 Rp0 Rp0 Rp0 Rp0 Rp0 0
359 Rp0 Rp0 Rp0 Rp0 Rp0 0
360 Rp0 Rp0 Rp0 Rp0 Rp0 0

Page 6 of 6