1942 Glenwood Dr-Amortization Chart

	A	B	C	D	E	F	G	H	I
1	AMORTIZATION CHART
2		Principal	$130,000.00	Term (Yrs)	25	Total Paid By Buyer	$212,635.97	Profit	$82,635.97
3		Interest Rate	10%	Initiation Date	10/30/2022
4
5	Period	Date	Monthly Payment	Interest Payment	Principal Payment	Loan Balance	Payment	Payment Date

6	0	10/30/2022	$0.00	$0.00	$0.00	$130,000.00
7	1	11/30/2022	$1,181.31	$1,083.33	$97.98	$129,902.02
8	2	12/30/2022	$1,181.31	$1,082.52	$98.79	$129,803.23
9	3	1/30/2023	$1,181.31	$1,081.69	$99.62	$129,703.61
10	4	3/2/2023	$1,181.31	$1,080.86	$100.45	$129,603.16
11	5	4/2/2023	$1,181.31	$1,080.03	$101.28	$129,501.88
12	6	5/2/2023	$1,181.31	$1,079.18	$102.13	$129,399.75
13	7	6/2/2023	$1,181.31	$1,078.33	$102.98	$129,296.77
14	8	7/2/2023	$1,181.31	$1,077.47	$103.84	$129,192.93
15	9	8/2/2023	$1,181.31	$1,076.61	$104.70	$129,088.23
16	10	9/2/2023	$1,181.31	$1,075.74	$105.58	$128,982.65
17	11	10/2/2023	$1,181.31	$1,074.86	$106.46	$128,876.20
18	12	11/2/2023	$1,181.31	$1,073.97	$107.34	$128,768.86
19	13	12/2/2023	$1,181.31	$1,073.07	$108.24	$128,660.62
20	14	1/2/2024	$1,181.31	$1,072.17	$109.14	$128,551.48
21	15	2/2/2024	$1,181.31	$1,071.26	$110.05	$128,441.43
22	16	3/2/2024	$1,181.31	$1,070.35	$110.97	$128,330.46
23	17	4/2/2024	$1,181.31	$1,069.42	$111.89	$128,218.57
24	18	5/2/2024	$1,181.31	$1,068.49	$112.82	$128,105.75
25	19	6/2/2024	$1,181.31	$1,067.55	$113.76	$127,991.99
26	20	7/2/2024	$1,181.31	$1,066.60	$114.71	$127,877.28
27	21	8/2/2024	$1,181.31	$1,065.64	$115.67	$127,761.61
28	22	9/2/2024	$1,181.31	$1,064.68	$116.63	$127,644.98
29	23	10/2/2024	$1,181.31	$1,063.71	$117.60	$127,527.38
30	24	11/2/2024	$1,181.31	$1,062.73	$118.58	$127,408.79
31	25	12/2/2024	$1,181.31	$1,061.74	$119.57	$127,289.22
32	26	1/2/2025	$1,181.31	$1,060.74	$120.57	$127,168.66
33	27	2/2/2025	$1,181.31	$1,059.74	$121.57	$127,047.08
34	28	3/2/2025	$1,181.31	$1,058.73	$122.59	$126,924.50
35	29	4/2/2025	$1,181.31	$1,057.70	$123.61	$126,800.89
36	30	5/2/2025	$1,181.31	$1,056.67	$124.64	$126,676.25
37	31	6/2/2025	$1,181.31	$1,055.64	$125.68	$126,550.58
38	32	7/2/2025	$1,181.31	$1,054.59	$126.72	$126,423.86
39	33	8/2/2025	$1,181.31	$1,053.53	$127.78	$126,296.08
40	34	9/2/2025	$1,181.31	$1,052.47	$128.84	$126,167.23
41	35	10/2/2025	$1,181.31	$1,051.39	$129.92	$126,037.32
42	36	11/2/2025	$1,181.31	$1,050.31	$131.00	$125,906.32
43	37	12/2/2025	$1,181.31	$1,049.22	$132.09	$125,774.22
44	38	1/2/2026	$1,181.31	$1,048.12	$133.19	$125,641.03
45	39	2/2/2026	$1,181.31	$1,047.01	$134.30	$125,506.73
46	40	3/2/2026	$1,181.31	$1,045.89	$135.42	$125,371.31
47	41	4/2/2026	$1,181.31	$1,044.76	$136.55	$125,234.76
48	42	5/2/2026	$1,181.31	$1,043.62	$137.69	$125,097.07
49	43	6/2/2026	$1,181.31	$1,042.48	$138.84	$124,958.23
50	44	7/2/2026	$1,181.31	$1,041.32	$139.99	$124,818.24
51	45	8/2/2026	$1,181.31	$1,040.15	$141.16	$124,677.08
52	46	9/2/2026	$1,181.31	$1,038.98	$142.34	$124,534.75
53	47	10/2/2026	$1,181.31	$1,037.79	$143.52	$124,391.23
54	48	11/2/2026	$1,181.31	$1,036.59	$144.72	$124,246.51
55	49	12/2/2026	$1,181.31	$1,035.39	$145.92	$124,100.59
56	50	1/2/2027	$1,181.31	$1,034.17	$147.14	$123,953.45
57	51	2/2/2027	$1,181.31	$1,032.95	$148.37	$123,805.08
58	52	3/2/2027	$1,181.31	$1,031.71	$149.60	$123,655.48
59	53	4/2/2027	$1,181.31	$1,030.46	$150.85	$123,504.63
60	54	5/2/2027	$1,181.31	$1,029.21	$152.11	$123,352.52
61	55	6/2/2027	$1,181.31	$1,027.94	$153.37	$123,199.15
62	56	7/2/2027	$1,181.31	$1,026.66	$154.65	$123,044.50
63	57	8/2/2027	$1,181.31	$1,025.37	$155.94	$122,888.56
64	58	9/2/2027	$1,181.31	$1,024.07	$157.24	$122,731.32
65	59	10/2/2027	$1,181.31	$1,022.76	$158.55	$122,572.77
66	60	11/2/2027	$1,181.31	$1,021.44	$159.87	$122,412.90
67	61	12/2/2027	$1,181.31	$1,020.11	$161.20	$122,251.70
68	62	1/2/2028	$1,181.31	$1,018.76	$162.55	$122,089.15
69	63	2/2/2028	$1,181.31	$1,017.41	$163.90	$121,925.25
70	64	3/2/2028	$1,181.31	$1,016.04	$165.27	$121,759.98
71	65	4/2/2028	$1,181.31	$1,014.67	$166.64	$121,593.34
72	66	5/2/2028	$1,181.31	$1,013.28	$168.03	$121,425.30
73	67	6/2/2028	$1,181.31	$1,011.88	$169.43	$121,255.87
74	68	7/2/2028	$1,181.31	$1,010.47	$170.85	$121,085.02
75	69	8/2/2028	$1,181.31	$1,009.04	$172.27	$120,912.75
76	70	9/2/2028	$1,181.31	$1,007.61	$173.70	$120,739.05
77	71	10/2/2028	$1,181.31	$1,006.16	$175.15	$120,563.90
78	72	11/2/2028	$1,181.31	$1,004.70	$176.61	$120,387.29
79	73	12/2/2028	$1,181.31	$1,003.23	$178.08	$120,209.20
80	74	1/2/2029	$1,181.31	$1,001.74	$179.57	$120,029.63
81	75	2/2/2029	$1,181.31	$1,000.25	$181.06	$119,848.57
82	76	3/2/2029	$1,181.31	$998.74	$182.57	$119,666.00
83	77	4/2/2029	$1,181.31	$997.22	$184.09	$119,481.90
84	78	5/2/2029	$1,181.31	$995.68	$185.63	$119,296.27
85	79	6/2/2029	$1,181.31	$994.14	$187.18	$119,109.10
86	80	7/2/2029	$1,181.31	$992.58	$188.74	$118,920.36
87	81	8/2/2029	$1,181.31	$991.00	$190.31	$118,730.06
88	82	9/2/2029	$1,181.31	$989.42	$191.89	$118,538.16
89	83	10/2/2029	$1,181.31	$987.82	$193.49	$118,344.67
90	84	11/2/2029	$1,181.31	$986.21	$195.11	$118,149.56
91	85	12/2/2029	$1,181.31	$984.58	$196.73	$117,952.83
92	86	1/2/2030	$1,181.31	$982.94	$198.37	$117,754.46
93	87	2/2/2030	$1,181.31	$981.29	$200.02	$117,554.44
94	88	3/2/2030	$1,181.31	$979.62	$201.69	$117,352.75
95	89	4/2/2030	$1,181.31	$977.94	$203.37	$117,149.38
96	90	5/2/2030	$1,181.31	$976.24	$205.07	$116,944.31
97	91	6/2/2030	$1,181.31	$974.54	$206.78	$116,737.53
98	92	7/2/2030	$1,181.31	$972.81	$208.50	$116,529.04
99	93	8/2/2030	$1,181.31	$971.08	$210.24	$116,318.80
100	94	9/2/2030	$1,181.31	$969.32	$211.99	$116,106.81