Scribd
Upload
66 views

Initial Loan: Rate Start Balance Term (Years)

This document outlines the details of a 10-year mortgage loan taken out on October 10, 2018 for $100,000 at an initial rate of 5% with weekly payments of $244.46. It then lists the loan balance as $100,000 for each of the first 184 pay periods, indicating the principal of the loan has not been paid down during that time.

Uploaded by

Anonymous oq2Gjs9vr
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
66 views

Initial Loan: Rate Start Balance Term (Years)

This document outlines the details of a 10-year mortgage loan taken out on October 10, 2018 for $100,000 at an initial rate of 5% with weekly payments of $244.46. It then lists the loan balance as $100,000 for each of the first 184 pay periods, indicating the principal of the loan has not been paid down during that time.

Uploaded by

Anonymous oq2Gjs9vr
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 21

Initial Loan

Rate 5.00%
Start Balance $ 100,000.00
Term (Years) 10
Set Mortgage Payment (weekly) -$244.46
Total Mortgage Repayment -$127,121.78

Pay period Date Loan Balance (Debt) Debt to Equity Ratio


1 10/10/2018 $ 100,000.00
2 10/11/2018 $ 100,000.00
3 10/12/2018 $ 100,000.00
4 10/13/2018 $ 100,000.00
5 10/14/2018 $ 100,000.00
6 10/15/2018 $ 100,000.00
7 10/16/2018 $ 100,000.00
8 10/17/2018 $ 100,000.00
9 10/18/2018 $ 100,000.00
10 10/19/2018 $ 100,000.00
11 10/20/2018 $ 100,000.00
12 10/21/2018 $ 100,000.00
13 10/22/2018 $ 100,000.00
14 10/23/2018 $ 100,000.00
15 10/24/2018 $ 100,000.00
16 10/25/2018 $ 100,000.00
17 10/26/2018 $ 100,000.00
18 10/27/2018 $ 100,000.00
19 10/28/2018 $ 100,000.00
20 10/29/2018 $ 100,000.00
21 10/30/2018 $ 100,000.00
22 10/31/2018 $ 100,000.00
23 11/1/2018 $ 100,000.00
24 11/2/2018 $ 100,000.00
25 11/3/2018 $ 100,000.00
26 11/4/2018 $ 100,000.00
27 11/5/2018 $ 100,000.00
28 11/6/2018 $ 100,000.00
29 11/7/2018 $ 100,000.00
30 11/8/2018 $ 100,000.00
31 11/9/2018 $ 100,000.00
32 11/10/2018 $ 100,000.00
33 11/11/2018 $ 100,000.00
34 11/12/2018 $ 100,000.00
35 11/13/2018 $ 100,000.00
36 11/14/2018 $ 100,000.00
37 11/15/2018 $ 100,000.00
38 11/16/2018 $ 100,000.00
39 11/17/2018 $ 100,000.00
40 11/18/2018 $ 100,000.00
41 11/19/2018 $ 100,000.00
42 11/20/2018 $ 100,000.00
43 11/21/2018 $ 100,000.00
44 11/22/2018 $ 100,000.00
45 11/23/2018 $ 100,000.00
46 11/24/2018 $ 100,000.00
47 11/25/2018 $ 100,000.00
48 11/26/2018 $ 100,000.00
49 11/27/2018 $ 100,000.00
50 11/28/2018 $ 100,000.00
51 11/29/2018 $ 100,000.00
52 11/30/2018 $ 100,000.00
53 12/1/2018 $ 100,000.00
54 12/2/2018 $ 100,000.00
55 12/3/2018 $ 100,000.00
56 12/4/2018 $ 100,000.00
57 12/5/2018 $ 100,000.00
58 12/6/2018 $ 100,000.00
59 12/7/2018 $ 100,000.00
60 12/8/2018 $ 100,000.00
61 12/9/2018 $ 100,000.00
62 12/10/2018 $ 100,000.00
63 12/11/2018 $ 100,000.00
64 12/12/2018 $ 100,000.00
65 12/13/2018 $ 100,000.00
66 12/14/2018 $ 100,000.00
67 12/15/2018 $ 100,000.00
68 12/16/2018 $ 100,000.00
69 12/17/2018 $ 100,000.00
70 12/18/2018 $ 100,000.00
71 12/19/2018 $ 100,000.00
72 12/20/2018 $ 100,000.00
73 12/21/2018 $ 100,000.00
74 12/22/2018 $ 100,000.00
75 12/23/2018 $ 100,000.00
76 12/24/2018 $ 100,000.00
77 12/25/2018 $ 100,000.00
78 12/26/2018 $ 100,000.00
79 12/27/2018 $ 100,000.00
80 12/28/2018 $ 100,000.00
81 12/29/2018 $ 100,000.00
82 12/30/2018 $ 100,000.00
83 12/31/2018 $ 100,000.00
84 1/1/2019 $ 100,000.00
85 1/2/2019 $ 100,000.00
86 1/3/2019 $ 100,000.00
87 1/4/2019 $ 100,000.00
88 1/5/2019 $ 100,000.00
89 1/6/2019 $ 100,000.00
90 1/7/2019 $ 100,000.00
91 1/8/2019 $ 100,000.00
92 1/9/2019 $ 100,000.00
93 1/10/2019 $ 100,000.00
94 1/11/2019 $ 100,000.00
95 1/12/2019 $ 100,000.00
96 1/13/2019 $ 100,000.00
97 1/14/2019 $ 100,000.00
98 1/15/2019 $ 100,000.00
99 1/16/2019 $ 100,000.00
100 1/17/2019 $ 100,000.00
101 1/18/2019 $ 100,000.00
102 1/19/2019 $ 100,000.00
103 1/20/2019 $ 100,000.00
104 1/21/2019 $ 100,000.00
105 1/22/2019 $ 100,000.00
106 1/23/2019 $ 100,000.00
107 1/24/2019 $ 100,000.00
108 1/25/2019 $ 100,000.00
109 1/26/2019 $ 100,000.00
110 1/27/2019 $ 100,000.00
111 1/28/2019 $ 100,000.00
112 1/29/2019 $ 100,000.00
113 1/30/2019 $ 100,000.00
114 1/31/2019 $ 100,000.00
115 2/1/2019 $ 100,000.00
116 2/2/2019 $ 100,000.00
117 2/3/2019 $ 100,000.00
118 2/4/2019 $ 100,000.00
119 2/5/2019 $ 100,000.00
120 2/6/2019 $ 100,000.00
121 2/7/2019 $ 100,000.00
122 2/8/2019 $ 100,000.00
123 2/9/2019 $ 100,000.00
124 2/10/2019 $ 100,000.00
125 2/11/2019 $ 100,000.00
126 2/12/2019 $ 100,000.00
127 2/13/2019 $ 100,000.00
128 2/14/2019 $ 100,000.00
129 2/15/2019 $ 100,000.00
130 2/16/2019 $ 100,000.00
131 2/17/2019 $ 100,000.00
132 2/18/2019 $ 100,000.00
133 2/19/2019 $ 100,000.00
134 2/20/2019 $ 100,000.00
135 2/21/2019 $ 100,000.00
136 2/22/2019 $ 100,000.00
137 2/23/2019 $ 100,000.00
138 2/24/2019 $ 100,000.00
139 2/25/2019 $ 100,000.00
140 2/26/2019 $ 100,000.00
141 2/27/2019 $ 100,000.00
142 2/28/2019 $ 100,000.00
143 3/1/2019 $ 100,000.00
144 3/2/2019 $ 100,000.00
145 3/3/2019 $ 100,000.00
146 3/4/2019 $ 100,000.00
147 3/5/2019 $ 100,000.00
148 3/6/2019 $ 100,000.00
149 3/7/2019 $ 100,000.00
150 3/8/2019 $ 100,000.00
151 3/9/2019 $ 100,000.00
152 3/10/2019 $ 100,000.00
153 3/11/2019 $ 100,000.00
154 3/12/2019 $ 100,000.00
155 3/13/2019 $ 100,000.00
156 3/14/2019 $ 100,000.00
157 3/15/2019 $ 100,000.00
158 3/16/2019 $ 100,000.00
159 3/17/2019 $ 100,000.00
160 3/18/2019 $ 100,000.00
161 3/19/2019 $ 100,000.00
162 3/20/2019 $ 100,000.00
163 3/21/2019 $ 100,000.00
164 3/22/2019 $ 100,000.00
165 3/23/2019 $ 100,000.00
166 3/24/2019 $ 100,000.00
167 3/25/2019 $ 100,000.00
168 3/26/2019 $ 100,000.00
169 3/27/2019 $ 100,000.00
170 3/28/2019 $ 100,000.00
171 3/29/2019 $ 100,000.00
172 3/30/2019 $ 100,000.00
173 3/31/2019 $ 100,000.00
174 4/1/2019 $ 100,000.00
175 4/2/2019 $ 100,000.00
176 4/3/2019 $ 100,000.00
177 4/4/2019 $ 100,000.00
178 4/5/2019 $ 100,000.00
179 4/6/2019 $ 100,000.00
180 4/7/2019 $ 100,000.00
181 4/8/2019 $ 100,000.00
182 4/9/2019 $ 100,000.00
183 4/10/2019 $ 100,000.00
184 4/11/2019 $ 100,000.00
185 4/12/2019 $ 100,000.00
186 4/13/2019 $ 100,000.00
187 4/14/2019 $ 100,000.00
188 4/15/2019 $ 100,000.00
189 4/16/2019 $ 100,000.00
190 4/17/2019 $ 100,000.00
191 4/18/2019 $ 100,000.00
192 4/19/2019 $ 100,000.00
193 4/20/2019 $ 100,000.00
194 4/21/2019 $ 100,000.00
195 4/22/2019 $ 100,000.00
196 4/23/2019 $ 100,000.00
197 4/24/2019 $ 100,000.00
198 4/25/2019 $ 100,000.00
199 4/26/2019 $ 100,000.00
200 4/27/2019 $ 100,000.00
201 4/28/2019 $ 100,000.00
202 4/29/2019 $ 100,000.00
203 4/30/2019 $ 100,000.00
204 5/1/2019 $ 100,000.00
205 5/2/2019 $ 100,000.00
206 5/3/2019 $ 100,000.00
207 5/4/2019 $ 100,000.00
208 5/5/2019 $ 100,000.00
209 5/6/2019 $ 100,000.00
210 5/7/2019 $ 100,000.00
211 5/8/2019 $ 100,000.00
212 5/9/2019 $ 100,000.00
213 5/10/2019 $ 100,000.00
214 5/11/2019 $ 100,000.00
215 5/12/2019 $ 100,000.00
216 5/13/2019 $ 100,000.00
217 5/14/2019 $ 100,000.00
218 5/15/2019 $ 100,000.00
219 5/16/2019 $ 100,000.00
220 5/17/2019 $ 100,000.00
221 5/18/2019 $ 100,000.00
222 5/19/2019 $ 100,000.00
223 5/20/2019 $ 100,000.00
224 5/21/2019 $ 100,000.00
225 5/22/2019 $ 100,000.00
226 5/23/2019 $ 100,000.00
227 5/24/2019 $ 100,000.00
228 5/25/2019 $ 100,000.00
229 5/26/2019 $ 100,000.00
230 5/27/2019 $ 100,000.00
231 5/28/2019 $ 100,000.00
232 5/29/2019 $ 100,000.00
233 5/30/2019 $ 100,000.00
234 5/31/2019 $ 100,000.00
235 6/1/2019 $ 100,000.00
236 6/2/2019 $ 100,000.00
237 6/3/2019 $ 100,000.00
238 6/4/2019 $ 100,000.00
239 6/5/2019 $ 100,000.00
240 6/6/2019 $ 100,000.00
241 6/7/2019 $ 100,000.00
242 6/8/2019 $ 100,000.00
243 6/9/2019 $ 100,000.00
244 6/10/2019 $ 100,000.00
245 6/11/2019 $ 100,000.00
246 6/12/2019 $ 100,000.00
247 6/13/2019 $ 100,000.00
248 6/14/2019 $ 100,000.00
249 6/15/2019 $ 100,000.00
250 6/16/2019 $ 100,000.00
251 6/17/2019 $ 100,000.00
252 6/18/2019 $ 100,000.00
253 6/19/2019 $ 100,000.00
254 6/20/2019 $ 100,000.00
255 6/21/2019 $ 100,000.00
256 6/22/2019 $ 100,000.00
257 6/23/2019 $ 100,000.00
258 6/24/2019 $ 100,000.00
259 6/25/2019 $ 100,000.00
260 6/26/2019 $ 100,000.00
261 6/27/2019 $ 100,000.00
262 6/28/2019 $ 100,000.00
263 6/29/2019 $ 100,000.00
264 6/30/2019 $ 100,000.00
265 7/1/2019 $ 100,000.00
266 7/2/2019 $ 100,000.00
267 7/3/2019 $ 100,000.00
268 7/4/2019 $ 100,000.00
269 7/5/2019 $ 100,000.00
270 7/6/2019 $ 100,000.00
271 7/7/2019 $ 100,000.00
272 7/8/2019 $ 100,000.00
273 7/9/2019 $ 100,000.00
274 7/10/2019 $ 100,000.00
275 7/11/2019 $ 100,000.00
276 7/12/2019 $ 100,000.00
277 7/13/2019 $ 100,000.00
278 7/14/2019 $ 100,000.00
279 7/15/2019 $ 100,000.00
280 7/16/2019 $ 100,000.00
281 7/17/2019 $ 100,000.00
282 7/18/2019 $ 100,000.00
283 7/19/2019 $ 100,000.00
284 7/20/2019 $ 100,000.00
285 7/21/2019 $ 100,000.00
286 7/22/2019 $ 100,000.00
287 7/23/2019 $ 100,000.00
288 7/24/2019 $ 100,000.00
289 7/25/2019 $ 100,000.00
290 7/26/2019 $ 100,000.00
291 7/27/2019 $ 100,000.00
292 7/28/2019 $ 100,000.00
293 7/29/2019 $ 100,000.00
294 7/30/2019 $ 100,000.00
295 7/31/2019 $ 100,000.00
296 8/1/2019 $ 100,000.00
297 8/2/2019 $ 100,000.00
298 8/3/2019 $ 100,000.00
299 8/4/2019 $ 100,000.00
300 8/5/2019 $ 100,000.00
301 8/6/2019 $ 100,000.00
302 8/7/2019 $ 100,000.00
303 8/8/2019 $ 100,000.00
304 8/9/2019 $ 100,000.00
305 8/10/2019 $ 100,000.00
306 8/11/2019 $ 100,000.00
307 8/12/2019 $ 100,000.00
308 8/13/2019 $ 100,000.00
309 8/14/2019 $ 100,000.00
310 8/15/2019 $ 100,000.00
311 8/16/2019 $ 100,000.00
312 8/17/2019 $ 100,000.00
313 8/18/2019 $ 100,000.00
314 8/19/2019 $ 100,000.00
315 8/20/2019 $ 100,000.00
316 8/21/2019 $ 100,000.00
317 8/22/2019 $ 100,000.00
318 8/23/2019 $ 100,000.00
319 8/24/2019 $ 100,000.00
320 8/25/2019 $ 100,000.00
321 8/26/2019 $ 100,000.00
322 8/27/2019 $ 100,000.00
323 8/28/2019 $ 100,000.00
324 8/29/2019 $ 100,000.00
325 8/30/2019 $ 100,000.00
326 8/31/2019 $ 100,000.00
327 9/1/2019 $ 100,000.00
328 9/2/2019 $ 100,000.00
329 9/3/2019 $ 100,000.00
330 9/4/2019 $ 100,000.00
331 9/5/2019 $ 100,000.00
332 9/6/2019 $ 100,000.00
333 9/7/2019 $ 100,000.00
334 9/8/2019 $ 100,000.00
335 9/9/2019 $ 100,000.00
336 9/10/2019 $ 100,000.00
337 9/11/2019 $ 100,000.00
338 9/12/2019 $ 100,000.00
339 9/13/2019 $ 100,000.00
340 9/14/2019 $ 100,000.00
341 9/15/2019 $ 100,000.00
342 9/16/2019 $ 100,000.00
343 9/17/2019 $ 100,000.00
344 9/18/2019 $ 100,000.00
345 9/19/2019 $ 100,000.00
346 9/20/2019 $ 100,000.00
347 9/21/2019 $ 100,000.00
348 9/22/2019 $ 100,000.00
349 9/23/2019 $ 100,000.00
350 9/24/2019 $ 100,000.00
351 9/25/2019 $ 100,000.00
352 9/26/2019 $ 100,000.00
353 9/27/2019 $ 100,000.00
354 9/28/2019 $ 100,000.00
355 9/29/2019 $ 100,000.00
356 9/30/2019 $ 100,000.00
357 10/1/2019 $ 100,000.00
358 10/2/2019 $ 100,000.00
359 10/3/2019 $ 100,000.00
360 10/4/2019 $ 100,000.00
361 10/5/2019 $ 100,000.00
362 10/6/2019 $ 100,000.00
363 10/7/2019 $ 100,000.00
364 10/8/2019 $ 100,000.00
365 10/9/2019 $ 100,000.00
366 10/10/2019 $ 100,000.00
367 10/11/2019 $ 100,000.00
368 10/12/2019 $ 100,000.00
369 10/13/2019 $ 100,000.00
370 10/14/2019 $ 100,000.00
371 10/15/2019 $ 100,000.00
372 10/16/2019 $ 100,000.00
373 10/17/2019 $ 100,000.00
374 10/18/2019 $ 100,000.00
375 10/19/2019 $ 100,000.00
376 10/20/2019 $ 100,000.00
377 10/21/2019 $ 100,000.00
378 10/22/2019 $ 100,000.00
379 10/23/2019 $ 100,000.00
380 10/24/2019 $ 100,000.00
381 10/25/2019 $ 100,000.00
382 10/26/2019 $ 100,000.00
383 10/27/2019 $ 100,000.00
384 10/28/2019 $ 100,000.00
385 10/29/2019 $ 100,000.00
386 10/30/2019 $ 100,000.00
387 10/31/2019 $ 100,000.00
388 11/1/2019 $ 100,000.00
389 11/2/2019 $ 100,000.00
390 11/3/2019 $ 100,000.00
391 11/4/2019 $ 100,000.00
392 11/5/2019 $ 100,000.00
393 11/6/2019 $ 100,000.00
394 11/7/2019 $ 100,000.00
395 11/8/2019 $ 100,000.00
396 11/9/2019 $ 100,000.00
397 11/10/2019 $ 100,000.00
398 11/11/2019 $ 100,000.00
399 11/12/2019 $ 100,000.00
400 11/13/2019 $ 100,000.00
401 11/14/2019 $ 100,000.00
402 11/15/2019 $ 100,000.00
403 11/16/2019 $ 100,000.00
404 11/17/2019 $ 100,000.00
405 11/18/2019 $ 100,000.00
406 11/19/2019 $ 100,000.00
407 11/20/2019 $ 100,000.00
408 11/21/2019 $ 100,000.00
409 11/22/2019 $ 100,000.00
410 11/23/2019 $ 100,000.00
411 11/24/2019 $ 100,000.00
412 11/25/2019 $ 100,000.00
413 11/26/2019 $ 100,000.00
414 11/27/2019 $ 100,000.00
415 11/28/2019 $ 100,000.00
416 11/29/2019 $ 100,000.00
417 11/30/2019 $ 100,000.00
418 12/1/2019 $ 100,000.00
419 12/2/2019 $ 100,000.00
420 12/3/2019 $ 100,000.00
421 12/4/2019 $ 100,000.00
422 12/5/2019 $ 100,000.00
423 12/6/2019 $ 100,000.00
424 12/7/2019 $ 100,000.00
425 12/8/2019 $ 100,000.00
426 12/9/2019 $ 100,000.00
427 12/10/2019 $ 100,000.00
428 12/11/2019 $ 100,000.00
429 12/12/2019 $ 100,000.00
430 12/13/2019 $ 100,000.00
431 12/14/2019 $ 100,000.00
432 12/15/2019 $ 100,000.00
433 12/16/2019 $ 100,000.00
434 12/17/2019 $ 100,000.00
435 12/18/2019 $ 100,000.00
436 12/19/2019 $ 100,000.00
437 12/20/2019 $ 100,000.00
438 12/21/2019 $ 100,000.00
439 12/22/2019 $ 100,000.00
440 12/23/2019 $ 100,000.00
441 12/24/2019 $ 100,000.00
442 12/25/2019 $ 100,000.00
443 12/26/2019 $ 100,000.00
444 12/27/2019 $ 100,000.00
445 12/28/2019 $ 100,000.00
446 12/29/2019 $ 100,000.00
447 12/30/2019 $ 100,000.00
448 12/31/2019 $ 100,000.00
449 1/1/2020 $ 100,000.00
450 1/2/2020 $ 100,000.00
451 1/3/2020 $ 100,000.00
452 1/4/2020 $ 100,000.00
453 1/5/2020 $ 100,000.00
454 1/6/2020 $ 100,000.00
455 1/7/2020 $ 100,000.00
456 1/8/2020 $ 100,000.00
457 1/9/2020 $ 100,000.00
458 1/10/2020 $ 100,000.00
459 1/11/2020 $ 100,000.00
460 1/12/2020 $ 100,000.00
461 1/13/2020 $ 100,000.00
462 1/14/2020 $ 100,000.00
463 1/15/2020 $ 100,000.00
464 1/16/2020 $ 100,000.00
465 1/17/2020 $ 100,000.00
466 1/18/2020 $ 100,000.00
467 1/19/2020 $ 100,000.00
468 1/20/2020 $ 100,000.00
469 1/21/2020 $ 100,000.00
470 1/22/2020 $ 100,000.00
471 1/23/2020 $ 100,000.00
472 1/24/2020 $ 100,000.00
473 1/25/2020 $ 100,000.00
474 1/26/2020 $ 100,000.00
475 1/27/2020 $ 100,000.00
476 1/28/2020 $ 100,000.00
477 1/29/2020 $ 100,000.00
478 1/30/2020 $ 100,000.00
479 1/31/2020 $ 100,000.00
480 2/1/2020 $ 100,000.00
481 2/2/2020 $ 100,000.00
482 2/3/2020 $ 100,000.00
483 2/4/2020 $ 100,000.00
484 2/5/2020 $ 100,000.00
485 2/6/2020 $ 100,000.00
486 2/7/2020 $ 100,000.00
487 2/8/2020 $ 100,000.00
488 2/9/2020 $ 100,000.00
489 2/10/2020 $ 100,000.00
490 2/11/2020 $ 100,000.00
491 2/12/2020 $ 100,000.00
492 2/13/2020 $ 100,000.00
493 2/14/2020 $ 100,000.00
494 2/15/2020 $ 100,000.00
495 2/16/2020 $ 100,000.00
496 2/17/2020 $ 100,000.00
497 2/18/2020 $ 100,000.00
498 2/19/2020 $ 100,000.00
499 2/20/2020 $ 100,000.00
500 2/21/2020 $ 100,000.00
501 2/22/2020 $ 100,000.00
502 2/23/2020 $ 100,000.00
503 2/24/2020 $ 100,000.00
504 2/25/2020 $ 100,000.00
505 2/26/2020 $ 100,000.00
506 2/27/2020 $ 100,000.00
507 2/28/2020 $ 100,000.00
508 2/29/2020 $ 100,000.00
509 3/1/2020 $ 100,000.00
510 3/2/2020 $ 100,000.00
511 3/3/2020 $ 100,000.00
512 3/4/2020 $ 100,000.00
513 3/5/2020 $ 100,000.00
514 3/6/2020 $ 100,000.00
515 3/7/2020 $ 100,000.00
516 3/8/2020 $ 100,000.00
517 3/9/2020 $ 100,000.00
518 3/10/2020 $ 100,000.00
519 3/11/2020 $ 100,000.00
520 3/12/2020 $ 100,000.00
521 3/13/2020 $ 100,000.00
522 3/14/2020 $ 100,000.00
523 3/15/2020 $ 100,000.00
524 3/16/2020 $ 100,000.00
525 3/17/2020 $ 100,000.00
526 3/18/2020 $ 100,000.00
527 3/19/2020 $ 100,000.00
528 3/20/2020 $ 100,000.00
529 3/21/2020 $ 100,000.00
530 3/22/2020 $ 100,000.00
531 3/23/2020 $ 100,000.00
532 3/24/2020 $ 100,000.00
533 3/25/2020 $ 100,000.00
534 3/26/2020 $ 100,000.00
535 3/27/2020 $ 100,000.00
536 3/28/2020 $ 100,000.00
537 3/29/2020 $ 100,000.00
538 3/30/2020 $ 100,000.00
539 3/31/2020 $ 100,000.00
540 4/1/2020 $ 100,000.00
541 4/2/2020 $ 100,000.00
542 4/3/2020 $ 100,000.00
543 4/4/2020 $ 100,000.00
544 4/5/2020 $ 100,000.00
545 4/6/2020 $ 100,000.00
546 4/7/2020 $ 100,000.00
547 4/8/2020 $ 100,000.00
548 4/9/2020 $ 100,000.00
549 4/10/2020 $ 100,000.00
550 4/11/2020 $ 100,000.00
551 4/12/2020 $ 100,000.00
552 4/13/2020 $ 100,000.00
553 4/14/2020 $ 100,000.00
554 4/15/2020 $ 100,000.00
555 4/16/2020 $ 100,000.00
556 4/17/2020 $ 100,000.00
557 4/18/2020 $ 100,000.00
558 4/19/2020 $ 100,000.00
559 4/20/2020 $ 100,000.00
560 4/21/2020 $ 100,000.00
561 4/22/2020 $ 100,000.00
562 4/23/2020 $ 100,000.00
563 4/24/2020 $ 100,000.00
564 4/25/2020 $ 100,000.00
565 4/26/2020 $ 100,000.00
566 4/27/2020 $ 100,000.00
567 4/28/2020 $ 100,000.00
568 4/29/2020 $ 100,000.00
569 4/30/2020 $ 100,000.00
570 5/1/2020 $ 100,000.00
571 5/2/2020 $ 100,000.00
572 5/3/2020 $ 100,000.00
573 5/4/2020 $ 100,000.00
574 5/5/2020 $ 100,000.00
575 5/6/2020 $ 100,000.00
576 5/7/2020 $ 100,000.00
577 5/8/2020 $ 100,000.00
578 5/9/2020 $ 100,000.00
579 5/10/2020 $ 100,000.00
580 5/11/2020 $ 100,000.00
581 5/12/2020 $ 100,000.00
582 5/13/2020 $ 100,000.00
583 5/14/2020 $ 100,000.00
584 5/15/2020 $ 100,000.00
585 5/16/2020 $ 100,000.00
586 5/17/2020 $ 100,000.00
587 5/18/2020 $ 100,000.00
588 5/19/2020 $ 100,000.00
589 5/20/2020 $ 100,000.00
590 5/21/2020 $ 100,000.00
591 5/22/2020 $ 100,000.00
592 5/23/2020 $ 100,000.00
593 5/24/2020 $ 100,000.00
594 5/25/2020 $ 100,000.00
595 5/26/2020 $ 100,000.00
596 5/27/2020 $ 100,000.00
597 5/28/2020 $ 100,000.00
598 5/29/2020 $ 100,000.00
599 5/30/2020 $ 100,000.00
600 5/31/2020 $ 100,000.00
601 6/1/2020 $ 100,000.00
602 6/2/2020 $ 100,000.00
603 6/3/2020 $ 100,000.00
604 6/4/2020 $ 100,000.00
605 6/5/2020 $ 100,000.00
606 6/6/2020 $ 100,000.00
607 6/7/2020 $ 100,000.00
608 6/8/2020 $ 100,000.00
609 6/9/2020 $ 100,000.00
610 6/10/2020 $ 100,000.00
611 6/11/2020 $ 100,000.00
612 6/12/2020 $ 100,000.00
613 6/13/2020 $ 100,000.00
614 6/14/2020 $ 100,000.00
615 6/15/2020 $ 100,000.00
616 6/16/2020 $ 100,000.00
617 6/17/2020 $ 100,000.00
618 6/18/2020 $ 100,000.00
619 6/19/2020 $ 100,000.00
620 6/20/2020 $ 100,000.00
621 6/21/2020 $ 100,000.00
622 6/22/2020 $ 100,000.00
623 6/23/2020 $ 100,000.00
624 6/24/2020 $ 100,000.00
625 6/25/2020 $ 100,000.00
626 6/26/2020 $ 100,000.00
627 6/27/2020 $ 100,000.00
628 6/28/2020 $ 100,000.00
629 6/29/2020 $ 100,000.00
630 6/30/2020 $ 100,000.00
631 7/1/2020 $ 100,000.00
632 7/2/2020 $ 100,000.00
633 7/3/2020 $ 100,000.00
634 7/4/2020 $ 100,000.00
635 7/5/2020 $ 100,000.00
636 7/6/2020 $ 100,000.00
637 7/7/2020 $ 100,000.00
638 7/8/2020 $ 100,000.00
639 7/9/2020 $ 100,000.00
640 7/10/2020 $ 100,000.00
641 7/11/2020 $ 100,000.00
642 7/12/2020 $ 100,000.00
643 7/13/2020 $ 100,000.00
644 7/14/2020 $ 100,000.00
645 7/15/2020 $ 100,000.00
646 7/16/2020 $ 100,000.00
647 7/17/2020 $ 100,000.00
648 7/18/2020 $ 100,000.00
649 7/19/2020 $ 100,000.00
650 7/20/2020 $ 100,000.00
651 7/21/2020 $ 100,000.00
652 7/22/2020 $ 100,000.00
653 7/23/2020 $ 100,000.00
654 7/24/2020 $ 100,000.00
655 7/25/2020 $ 100,000.00
656 7/26/2020 $ 100,000.00
657 7/27/2020 $ 100,000.00
658 7/28/2020 $ 100,000.00
659 7/29/2020 $ 100,000.00
660 7/30/2020 $ 100,000.00
661 7/31/2020 $ 100,000.00
662 8/1/2020 $ 100,000.00
663 8/2/2020 $ 100,000.00
664 8/3/2020 $ 100,000.00
665 8/4/2020 $ 100,000.00
666 8/5/2020 $ 100,000.00
667 8/6/2020 $ 100,000.00
668 8/7/2020 $ 100,000.00
669 8/8/2020 $ 100,000.00
670 8/9/2020 $ 100,000.00
671 8/10/2020 $ 100,000.00
672 8/11/2020 $ 100,000.00
673 8/12/2020 $ 100,000.00
674 8/13/2020 $ 100,000.00
675 8/14/2020 $ 100,000.00
676 8/15/2020 $ 100,000.00
677 8/16/2020 $ 100,000.00
678 8/17/2020 $ 100,000.00
679 8/18/2020 $ 100,000.00
680 8/19/2020 $ 100,000.00
681 8/20/2020 $ 100,000.00
682 8/21/2020 $ 100,000.00
683 8/22/2020 $ 100,000.00
684 8/23/2020 $ 100,000.00
685 8/24/2020 $ 100,000.00
686 8/25/2020 $ 100,000.00
687 8/26/2020 $ 100,000.00
688 8/27/2020 $ 100,000.00
689 8/28/2020 $ 100,000.00
690 8/29/2020 $ 100,000.00
691 8/30/2020 $ 100,000.00
692 8/31/2020 $ 100,000.00
693 9/1/2020 $ 100,000.00
694 9/2/2020 $ 100,000.00
695 9/3/2020 $ 100,000.00
696 9/4/2020 $ 100,000.00
697 9/5/2020 $ 100,000.00
698 9/6/2020 $ 100,000.00
699 9/7/2020 $ 100,000.00
700 9/8/2020 $ 100,000.00
701 9/9/2020 $ 100,000.00
702 9/10/2020 $ 100,000.00
703 9/11/2020 $ 100,000.00
704 9/12/2020 $ 100,000.00
705 9/13/2020 $ 100,000.00
706 9/14/2020 $ 100,000.00
707 9/15/2020 $ 100,000.00
708 9/16/2020 $ 100,000.00
709 9/17/2020 $ 100,000.00
710 9/18/2020 $ 100,000.00
711 9/19/2020 $ 100,000.00
712 9/20/2020 $ 100,000.00
713 9/21/2020 $ 100,000.00
714 9/22/2020 $ 100,000.00
715 9/23/2020 $ 100,000.00
716 9/24/2020 $ 100,000.00
717 9/25/2020 $ 100,000.00
718 9/26/2020 $ 100,000.00
719 9/27/2020 $ 100,000.00
720 9/28/2020 $ 100,000.00
721 9/29/2020 $ 100,000.00
722 9/30/2020 $ 100,000.00
723 10/1/2020 $ 100,000.00
724 10/2/2020 $ 100,000.00
725 10/3/2020 $ 100,000.00
726 10/4/2020 $ 100,000.00
727 10/5/2020 $ 100,000.00
728 10/6/2020 $ 100,000.00
729 10/7/2020 $ 100,000.00
730 10/8/2020 $ 100,000.00
731 10/9/2020 $ 100,000.00
732 10/10/2020 $ 100,000.00
733 10/11/2020 $ 100,000.00
734 10/12/2020 $ 100,000.00
735 10/13/2020 $ 100,000.00
736 10/14/2020 $ 100,000.00
737 10/15/2020 $ 100,000.00
738 10/16/2020 $ 100,000.00
739 10/17/2020 $ 100,000.00
740 10/18/2020 $ 100,000.00
741 10/19/2020 $ 100,000.00
742 10/20/2020 $ 100,000.00
743 10/21/2020 $ 100,000.00
744 10/22/2020 $ 100,000.00
745 10/23/2020 $ 100,000.00
746 10/24/2020 $ 100,000.00
747 10/25/2020 $ 100,000.00
748 10/26/2020 $ 100,000.00
749 10/27/2020 $ 100,000.00
750 10/28/2020 $ 100,000.00
751 10/29/2020 $ 100,000.00
752 10/30/2020 $ 100,000.00
753 10/31/2020 $ 100,000.00
754 11/1/2020 $ 100,000.00
755 11/2/2020 $ 100,000.00
756 11/3/2020 $ 100,000.00
757 11/4/2020 $ 100,000.00
758 11/5/2020 $ 100,000.00
759 11/6/2020 $ 100,000.00
760 11/7/2020 $ 100,000.00
761 11/8/2020 $ 100,000.00
762 11/9/2020 $ 100,000.00
763 11/10/2020 $ 100,000.00
764 11/11/2020 $ 100,000.00
765 11/12/2020 $ 100,000.00
766 11/13/2020 $ 100,000.00
767 11/14/2020 $ 100,000.00
768 11/15/2020 $ 100,000.00
769 11/16/2020 $ 100,000.00
770 11/17/2020 $ 100,000.00
771 11/18/2020 $ 100,000.00
772 11/19/2020 $ 100,000.00
773 11/20/2020 $ 100,000.00
774 11/21/2020 $ 100,000.00
775 11/22/2020 $ 100,000.00
776 11/23/2020 $ 100,000.00
777 11/24/2020 $ 100,000.00
778 11/25/2020 $ 100,000.00
779 11/26/2020 $ 100,000.00
780 11/27/2020 $ 100,000.00
781 11/28/2020 $ 100,000.00
782 11/29/2020 $ 100,000.00
783 11/30/2020 $ 100,000.00
784 12/1/2020 $ 100,000.00
785 12/2/2020 $ 100,000.00
786 12/3/2020 $ 100,000.00
787 12/4/2020 $ 100,000.00
788 12/5/2020 $ 100,000.00
789 12/6/2020 $ 100,000.00
790 12/7/2020 $ 100,000.00
791 12/8/2020 $ 100,000.00
792 12/9/2020 $ 100,000.00
793 12/10/2020 $ 100,000.00
794 12/11/2020 $ 100,000.00
795 12/12/2020 $ 100,000.00
796 12/13/2020 $ 100,000.00
797 12/14/2020 $ 100,000.00
798 12/15/2020 $ 100,000.00
799 12/16/2020 $ 100,000.00
800 12/17/2020 $ 100,000.00
801 12/18/2020 $ 100,000.00
802 12/19/2020 $ 100,000.00
803 12/20/2020 $ 100,000.00
804 12/21/2020 $ 100,000.00
805 12/22/2020 $ 100,000.00
806 12/23/2020 $ 100,000.00
807 12/24/2020 $ 100,000.00
808 12/25/2020 $ 100,000.00
809 12/26/2020
810 12/27/2020
Refinanced Loan As At (??/??/????)
Rate
Start Balance
Term (Years)

Offset Account Balance Equity Equity (Emma Proportion %) Equity (Jared Proportion %)
Refinanced Loan As At (??/??/????)
Rate
Start Balance
Term (Years)

Interest Due Per Period Payment Due Grand Total Payment paid (Rent + Joint)
-$244.46
Money From Rent (Split Proportionally) Total Joint Payment Made Jared Actual Payment Made
Emma Actual Payment Made

You might also like