|
McKee Avionics Inc.
<br />Original Loan Amount: $ 76,000.00
<br />Modified Loan Balance: $ 28,978.96
<br />28,978.96 $ 735.62
<br />Payment
<br />Payment
<br />Balance
<br />No.
<br />Date
<br />Due
<br />Principal
<br />Interest
<br />$
<br />28,978.96
<br />1
<br />6/28/2011
<br />$
<br />500.00
<br />$
<br />475.85
<br />$
<br />24.15
<br />$
<br />28,503.11
<br />2
<br />7/28/2011
<br />$
<br />500.00
<br />$
<br />476.25
<br />$
<br />23.75
<br />$
<br />28,026.86
<br />3
<br />8/28/2011
<br />$
<br />S00.00
<br />$
<br />476.64
<br />$
<br />23.36
<br />$
<br />27,550.22
<br />4
<br />9/28/2011
<br />$
<br />500.00
<br />$
<br />477.04
<br />$
<br />22.96
<br />$
<br />27,073.18
<br />5
<br />10/28/2011
<br />$
<br />500.00
<br />$
<br />477.44
<br />$
<br />22.56
<br />$
<br />26,595.74
<br />6
<br />11/28/2011
<br />$
<br />500.00
<br />$
<br />477.84
<br />$
<br />22.16
<br />$
<br />26,117.90
<br />7
<br />12/28/2011
<br />$
<br />500.00
<br />$
<br />478.24
<br />$
<br />21.76
<br />$
<br />25,639.66
<br />8
<br />1/28/2012
<br />$
<br />500.00
<br />$
<br />478.63
<br />$
<br />21.37
<br />$
<br />25,161.03
<br />9
<br />2/28/2012
<br />$
<br />500.00
<br />$
<br />479.03
<br />$
<br />20.97
<br />$
<br />24,682.00
<br />10
<br />3/28/2012
<br />$
<br />500.00
<br />$
<br />479.43
<br />$
<br />20.57
<br />$
<br />24,202.57
<br />11
<br />4/28/2012
<br />$
<br />500.00
<br />$
<br />479.83
<br />$
<br />20.17
<br />$
<br />23,722.74
<br />12
<br />5/28/2012
<br />$
<br />500.00
<br />$
<br />480.23
<br />$
<br />19.77
<br />$
<br />23,242.50
<br />13
<br />6/28/2012
<br />$
<br />500.00
<br />$
<br />480.63
<br />$
<br />19.37
<br />$
<br />22,761.87
<br />14
<br />7/28/2012
<br />$
<br />500.00
<br />$
<br />481.03
<br />$
<br />18.97
<br />$
<br />22,280.84
<br />15
<br />8/28/2012
<br />$
<br />500.00
<br />$
<br />481.43
<br />$
<br />18.57
<br />$
<br />21,799.41
<br />16
<br />9/28/2012
<br />$
<br />500.00
<br />$
<br />481.83
<br />$
<br />18.17
<br />$
<br />21,317.58
<br />17
<br />10/28/2012
<br />$
<br />500.00
<br />$
<br />482.24
<br />$
<br />17.76
<br />$
<br />20,835.34
<br />18
<br />11/28/2012
<br />$
<br />500.00
<br />$
<br />482.64
<br />$
<br />17.36
<br />$
<br />20,352.70
<br />19
<br />12/28/2012
<br />$
<br />500.00
<br />$
<br />483.04
<br />$
<br />16.96
<br />$
<br />19,869.66
<br />20
<br />1/28/2013
<br />$
<br />500.00
<br />$
<br />483.44
<br />$
<br />16.56
<br />$
<br />19,386.22
<br />21
<br />2/28/2013
<br />$
<br />500.00
<br />$
<br />483.84
<br />$
<br />16.16
<br />$
<br />18,902.38
<br />22
<br />3/28/2013
<br />$
<br />500.00
<br />$
<br />484.25
<br />$
<br />15.75
<br />$
<br />18,418.13
<br />23
<br />4/28/2013
<br />$
<br />500.00
<br />$
<br />484.65
<br />$
<br />15.35
<br />$
<br />17,933.48
<br />24
<br />5/28/2013
<br />$
<br />500.00
<br />$
<br />485.06
<br />$
<br />14.94
<br />$
<br />17,448.42
<br />25
<br />6/28/2013
<br />$
<br />500.00
<br />$
<br />485.46
<br />$
<br />14.54
<br />$
<br />16,962.96
<br />26
<br />7/28/2013
<br />$
<br />500.00
<br />$
<br />485.86
<br />$
<br />14.14
<br />$
<br />16,477.10
<br />27
<br />8/28/2013
<br />$
<br />500.00
<br />$
<br />486.27
<br />$
<br />13.73
<br />$
<br />15,990.83
<br />28
<br />9/28/2013
<br />$
<br />500.00
<br />$
<br />486.67
<br />$
<br />13.33
<br />$
<br />15,504.15
<br />29
<br />10/28/2013
<br />$
<br />500.00
<br />$
<br />487.08
<br />$
<br />12.92
<br />$
<br />15,017.07
<br />30
<br />11/28/2013
<br />$
<br />500.00
<br />$
<br />487.49
<br />$
<br />12.51
<br />$
<br />14,529.59
<br />31
<br />12/28/2013
<br />$
<br />500.00
<br />$
<br />487.89
<br />$
<br />12.11
<br />$
<br />14,041.70
<br />32
<br />1/28/2014
<br />$
<br />500.00
<br />$
<br />488.30
<br />$
<br />11.70
<br />$
<br />13,553.40
<br />33
<br />2/28/2014
<br />$
<br />500.00
<br />$
<br />488.71
<br />$
<br />11.29
<br />$
<br />13,064.69
<br />34
<br />3/28/2014
<br />$
<br />500.00
<br />$
<br />489.11
<br />$
<br />10.89
<br />$
<br />12,575.58
<br />3S
<br />4/28/2014
<br />$
<br />500.00
<br />$
<br />489.52
<br />$
<br />10.48
<br />$
<br />12,086.06
<br />36
<br />5/28/2014
<br />$
<br />500.00
<br />$
<br />489.93
<br />$
<br />10.07
<br />$
<br />11,596.13
<br />37
<br />6/28/2014
<br />$
<br />500.00
<br />$
<br />490.34
<br />$
<br />9.66
<br />$
<br />11,105.79
<br />38
<br />7/28/2014
<br />$
<br />500.00
<br />$
<br />490.75
<br />$
<br />9.25
<br />$
<br />10,615.05
<br />39
<br />8/28/2014
<br />$
<br />500.00
<br />$
<br />491.15
<br />$
<br />8.8S
<br />$
<br />10,123.90
<br />40
<br />9/28/2014
<br />$
<br />500.00
<br />$
<br />491.56
<br />$
<br />8.44
<br />$
<br />9,632.33
<br />41
<br />10/28/2014
<br />$
<br />500.00
<br />$
<br />491.97
<br />$
<br />8.03
<br />$
<br />9,140.36
<br />42
<br />11/28/2014
<br />$
<br />500.00
<br />$
<br />492.38
<br />$
<br />7.62
<br />$
<br />8,647.98
<br />43
<br />12/28/2014
<br />$
<br />500.00
<br />$
<br />492.79
<br />$
<br />7.21
<br />$
<br />8,155.18
<br />44
<br />1/28/2015
<br />$
<br />500.00
<br />$
<br />493.20
<br />$
<br />6.80
<br />$
<br />7,661.98
<br />45
<br />2/28/2015
<br />$
<br />500.00
<br />$
<br />493.62
<br />$
<br />6.38
<br />$
<br />7,168.36
<br />46
<br />3/28/2015
<br />$
<br />500.00
<br />$
<br />494.03
<br />$
<br />5.97
<br />$
<br />6,674.34
<br />47
<br />4/28/2015
<br />$
<br />500.00
<br />$
<br />494.44
<br />$
<br />5.56
<br />$
<br />6,179.90
<br />48
<br />5/28/2015
<br />$
<br />500.00
<br />$
<br />494.85
<br />$
<br />5.15
<br />$
<br />5,685.05
<br />49
<br />6/28/2015
<br />$
<br />500.00
<br />$
<br />495.26
<br />$
<br />4.74
<br />$
<br />5,189.79
<br />50
<br />7/28/2015
<br />$
<br />500.00
<br />$
<br />495.68
<br />$
<br />4.32
<br />$
<br />4,694.11
<br />51
<br />8/28/2015
<br />$
<br />500.00
<br />$
<br />496.09
<br />$
<br />3.91
<br />$
<br />4,198.02
<br />52
<br />9/28/2015
<br />$
<br />500.00
<br />$
<br />496.50
<br />$
<br />3.50
<br />$
<br />3,701.52
<br />53
<br />10/28/2015
<br />$
<br />500.00
<br />$
<br />496.92
<br />$
<br />3.08
<br />$
<br />3,204.61
<br />54
<br />11/28/2015
<br />$
<br />500.00
<br />$
<br />497.33
<br />$
<br />2.67
<br />$
<br />2,707.28
<br />55
<br />12/28/2015
<br />$
<br />500.00
<br />$
<br />497.74
<br />$
<br />2.26
<br />$
<br />2,209.53
<br />56
<br />1/28/2016
<br />$
<br />500.00
<br />$
<br />498.16
<br />$
<br />1.84
<br />$
<br />1,711.37
<br />57
<br />2/28/2016
<br />$
<br />500.00
<br />$
<br />498.57
<br />$
<br />1.43
<br />$
<br />1,212.80
<br />58
<br />3/28/2016
<br />$
<br />500.00
<br />$
<br />498.99
<br />$
<br />1.01
<br />$
<br />713.81
<br />59
<br />4/28/2016
<br />$
<br />500.00
<br />$
<br />499.41
<br />$
<br />0.59
<br />$
<br />214.41
<br />60
<br />5/28/2016
<br />$
<br />214.59
<br />$
<br />214.41
<br />$
<br />0.18
<br />28,978.96 $ 735.62
<br />
|