PPM 125K 2Y Simplifier

Interest Est: (8.5K)

Repayments: 39.5K

Net Principal: 31K

JUN25: 31K

JUN26: 31K

[JUN25][JUN26]

Total Principal Paid: 62K

Rem: 125K-62K=63K

EFI [DFC]: 8.5K [SEP24]

Rem: 63K-8.5K=54.5K

[JUN25]

EFI [MR]: 9.1K

Net Prop: 11.3K

Total MR+Net Prop=9.1K+11.3K=20.4K

[SEP25]

EFI [DFC]: 8.5K

[JUN26]

EFI [MR]: 9.1K

Net Prop: 11.3K

Total MR+Net Prop=9.1K+11.3K=20.4K