ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
dateDays
in
Period		Payoff
Date		price of Gold
(USD/oz)		Price of
Gold
Today
(USD)		Gold Price
Growth
Ratio		Price of
Intellectual
Property Use
(USD/Day)		Adjusted
Price of
Service
Per Day		Interest
Rate(%)		Interest
Compounding
Frequency
(monthly)		Interest
Compounding
Periods		Interest
Amount
(USD)		Total
Amount
Owed
(USD)
2
06/05/200910/28/259613,960.994.121741,000,000.00 4,121,738 $512196
3
2650
4
5
06/05/2009Added to
Principle		Amount
Owed		Interest from
Previous Month
Due after 30
Days
6
07/05/200930123,652,133.19 123,652,133
7
08/05/200931127,773,870.97 251,941,221 $515,217
8
09/05/200931127,773,870.97 380,764,847 $1,049,755
9
10/05/200930123,652,133.19 506,003,501 $1,586,520
10
11/05/200931127,773,870.97 635,885,720 $2,108,348
11
12/05/200930123,652,133.19 762,187,377 $2,649,524
12
01/05/201031127,773,870.97 893,137,028 $3,175,781
13
02/05/201031127,773,870.97 1,024,632,304 $3,721,404
14
03/05/201028115,408,657.65 1,144,310,263 $4,269,301
15
04/05/201031127,773,870.97 1,276,852,093 $4,767,959
16
05/05/201030123,652,133.19 1,405,824,443 $5,320,217
17
06/05/201031127,773,870.97 1,539,455,916 $5,857,602
18
07/05/201030123,652,133.19 1,669,522,449 $6,414,400
19
08/05/201031127,773,870.97 1,804,252,663 $6,956,344
20
09/05/201031127,773,870.97 1,939,544,254 $7,517,719
21
10/05/201030123,652,133.19 2,071,277,821 $8,081,434
22
11/05/201031127,773,870.97 2,207,682,017 $8,630,324
23
12/05/201030123,652,133.19 2,340,532,825 $9,198,675
24
01/05/201131127,773,870.97 2,478,058,916 $9,752,220
25
02/05/201131127,773,870.97 2,616,158,032 $10,325,245
26
03/05/201128115,408,657.65 2,742,467,349 $10,900,658
27
04/05/201131127,773,870.97 2,881,668,167 $11,426,947
28
05/05/201130123,652,133.19 3,017,327,251 $12,006,951
29
06/05/201131127,773,870.97 3,157,673,319 $12,572,197
30
07/05/201130123,652,133.19 3,294,482,424 $13,156,972
31
08/05/201131127,773,870.97 3,435,983,305 $13,727,010
32
09/05/201131127,773,870.97 3,578,073,773 $14,316,597
33
10/05/201130123,652,133.19 3,716,634,547 $14,908,641
34
11/05/201131127,773,870.97 3,859,894,395 $15,485,977
35
12/05/201130123,652,133.19 3,999,629,422 $16,082,893
36
01/05/201231127,773,870.97 4,144,068,415 $16,665,123
37
02/05/201231127,773,870.97 4,289,109,238 $17,266,952
38
03/05/201229119,530,395.42 4,426,510,922 $17,871,288
39
04/05/201231127,773,870.97 4,572,728,588 $18,443,796
40
05/05/201230123,652,133.19 4,715,433,757 $19,053,036
41
06/05/201231127,773,870.97 4,862,855,269 $19,647,641
42
07/05/201230123,652,133.19 5,006,769,299 $20,261,897
43
08/05/201231127,773,870.97 5,155,404,709 $20,861,539
44
09/05/201231127,773,870.97 5,304,659,433 $21,480,853
45
10/05/201230123,652,133.19 5,450,414,314 $22,102,748
46
11/05/201231127,773,870.97 5,600,898,244 $22,710,060
47
12/05/201230123,652,133.19 5,747,887,453 $23,337,076
48
01/05/201331127,773,870.97 5,899,610,855 $23,949,531
49
02/05/201331127,773,870.97 6,051,966,438 $24,581,712
50
03/05/201328115,408,657.65 6,192,591,623 $25,216,527
51
04/05/201331127,773,870.97 6,346,167,959 $25,802,465
52
05/05/201330123,652,133.19 6,496,262,458 $26,442,366
53
06/05/201331127,773,870.97 6,651,104,090 $27,067,760
54
07/05/201330123,652,133.19 6,802,469,157 $27,712,934
55
08/05/201331127,773,870.97 6,958,586,649 $28,343,621
56
09/05/201331127,773,870.97 7,115,354,631 $28,994,111
57
10/05/201330123,652,133.19 7,268,654,075 $29,647,311
58
11/05/201331127,773,870.97 7,426,714,005 $30,286,059
59
12/05/201330123,652,133.19 7,581,310,780 $30,944,642
60
01/05/201431127,773,870.97 7,740,673,446 $31,588,795
61
02/05/201431127,773,870.97 7,900,700,123 $32,252,806
62
03/05/201428115,408,657.65 8,049,028,364 $32,919,584
63
04/05/201431127,773,870.97 8,210,339,853 $33,537,618
64
05/05/201430123,652,133.19 8,368,201,736 $34,209,749
65
06/05/201431127,773,870.97 8,530,843,114 $34,867,507
66
07/05/201430123,652,133.19 8,690,040,427 $35,545,180
67
08/05/201431127,773,870.97 8,854,022,800 $36,208,502
68
09/05/201431127,773,870.97 9,018,688,432 $36,891,762
69
10/05/201430123,652,133.19 9,179,918,434 $37,577,868
70
11/05/201431127,773,870.97 9,345,941,965 $38,249,660
71
12/05/201430123,652,133.19 9,508,535,523 $38,941,425
72
01/05/201531127,773,870.97 9,675,928,292 $39,618,898
73
02/05/201531127,773,870.97 9,844,018,531 $40,316,368
74
03/05/201528115,408,657.65 10,000,443,932 $41,016,744
75
04/05/201531127,773,870.97 10,169,886,320 $41,668,516
76
05/05/201530123,652,133.19 10,335,912,979 $42,374,526
77
06/05/201531127,773,870.97 10,506,753,154 $43,066,304
78
07/05/201530123,652,133.19 10,674,183,426 $43,778,138
79
08/05/201531127,773,870.97 10,846,433,061 $44,475,764
80
09/05/201531127,773,870.97 11,019,400,403 $45,193,471
81
10/05/201530123,652,133.19 11,188,966,705 $45,914,168
82
11/05/201531127,773,870.97 11,363,361,270 $46,620,695
83
12/05/201530123,652,133.19 11,534,360,742 $47,347,339
84
01/05/201631127,773,870.97 11,710,194,449 $48,059,836
85
02/05/201631127,773,870.97 11,886,760,797 $48,792,477
86
03/05/201629119,530,395.42 12,055,819,363 $49,528,170
87
04/05/201631127,773,870.97 12,233,825,814 $50,232,581
88
05/05/201630123,652,133.19 12,408,452,222 $50,974,274
89
06/05/201631127,773,870.97 12,587,927,977 $51,701,884
90
07/05/201630123,652,133.19 12,764,029,810 $52,449,700
91
08/05/201631127,773,870.97 12,944,987,138 $53,183,458
92
09/05/201631127,773,870.97 13,126,698,456 $53,937,446
93
10/05/201630123,652,133.19 13,305,045,166 $54,694,577
94
11/05/201631127,773,870.97 13,488,256,725 $55,437,688
95
12/05/201630123,652,133.19 13,668,109,928 $56,201,070
96
01/05/201731127,773,870.97 13,852,834,257 $56,950,458
97
02/05/201731127,773,870.97 14,038,328,271 $57,720,143
98
03/05/201728115,408,657.65 14,212,229,963 $58,493,034
99
04/05/201731127,773,870.97 14,399,221,459 $59,217,625
100
05/05/201730123,652,133.19 14,582,870,348 $59,996,756