Spreadsheet: 697058d1601130976-amortization-restructure-amortization-restructure-4
Sheet: restruct (new)

 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | RESTRUCTURED |  |  |  |  |  |  |  |  |  | RESTRUCTURED |  |  |  |  |  |  |  |  |  | RESTRUCTURED |  |  |  |  |  |  |  |  |  | RESTRUCTURED |  |  |  |  |  |  |  |  |  | RESTRUCTURED |  |  |  |  |  |  |  |  |  | RESTRUCTURED
 |  | Loan | 5000000 |  |  |  |  |  |  |  |  | Loan |  |  |  |  |  |  |  |  |  | Loan |  |  |  |  |  |  |  |  |  | Loan |  |  |  |  |  |  |  |  |  | Loan |  |  |  |  |  |  |  |  |  | Loan |  |  |  |  |  |  |  |  |  | Loan
 |  | Interest |  |  |  |  |  |  |  |  |  | Interest |  |  |  |  |  |  |  |  |  | Interest |  |  |  |  |  |  |  |  |  | Interest |  |  |  |  |  |  |  |  |  | Interest |  |  |  |  |  |  |  |  |  | Interest |  |  |  |  |  |  |  |  |  | Interest
 |  | Months | 12 |  |  |  |  |  |  |  |  | Months |  |  |  |  |  |  |  |  |  | Months |  |  |  |  |  |  |  |  |  | Months |  |  |  | 8 |  |  |  |  |  | Months |  |  |  | 8 |  |  |  |  |  | Months |  |  |  |  |  |  |  |  |  | Months |  |  |  | 11
 |  | Adv/Arr | 0 |  |  |  |  |  |  |  |  | Adv/Arr |  |  |  |  |  |  |  |  |  | Adv/Arr |  |  |  |  |  |  |  |  |  | Adv/Arr |  |  |  |  |  |  |  |  |  | Adv/Arr |  |  |  |  |  |  |  |  |  | Adv/Arr |  |  |  |  |  |  |  |  |  | Adv/Arr
 |  | Installment |  |  |  |  |  |  |  |  |  | Installment |  |  |  |  |  |  |  |  |  | Installment |  |  |  |  |  |  |  |  |  | Installment |  |  |  |  |  |  |  |  |  | Installment |  |  |  |  |  |  |  |  |  | Installment |  |  |  |  |  |  |  |  |  | Installment
 |  | Interest |  |  |  |  |  |  |  |  |  | Interest |  |  |  |  |  |  |  |  |  | Interest |  |  |  |  |  |  |  |  |  | Interest |  |  |  |  |  |  |  |  |  | Interest |  |  |  |  |  |  |  |  |  | Interest |  |  |  |  |  |  |  |  |  | Interest
 |  |  |  |  |  |  |  | IRR |  |  |  |  |  |  |  |  |  | IRR |  |  |  |  |  |  |  |  |  | IRR |  |  |  |  |  |  |  |  |  | IRR |  |  |  |  |  |  |  |  |  | IRR |  |  |  |  |  |  |  |  |  | IRR |  |  |  |  |  |  |  |  |  | IRR
 | No | Installment | Accrued Interest | Paid Principal | Outstanding Principal | Outstanding Interest |  |  |  |  | No | Installment | Accrued Interest | Paid Principal | Outstanding Principal | Outstanding Interest |  |  |  |  | No | Installment | Accrued Interest | Paid Principal | Outstanding Principal | Outstanding Interest |  |  |  |  | No | Installment | Accrued Interest | Paid Principal | Outstanding Principal | Outstanding Interest |  |  |  |  | No | Installment | Accrued Interest | Paid Principal | Outstanding Principal | Outstanding Interest |  |  |  |  | No | Installment | Accrued Interest | Paid Principal | Outstanding Principal | Outstanding Interest |  |  |  |  | No | Installment | Accrued Interest | Paid Principal | Outstanding Principal | Outstanding Interest
 | 1 |  |  |  |  |  |  |  |  | PAST | 1 |  |  |  |  |  |  |  |  | PAST | 1 |  |  |  |  |  |  |  |  | PAST | 1 |  |  |  |  |  |  |  |  | PAST | 1 |  |  |  |  |  |  |  |  | PAST | 1 |  |  |  |  |  |  |  |  | PAST | 1
 | 2 |  |  |  |  |  |  |  |  |  | 2 |  |  |  |  |  |  |  |  |  | 2 |  |  |  |  |  |  |  |  |  | 2 |  |  |  |  |  |  |  |  |  | 2 |  |  |  |  |  |  |  |  |  | 2
 | 3 |  |  |  |  |  |  |  |  |  | 3 |  |  |  |  |  |  |  |  |  | 3 |  |  |  |  |  |  |  |  |  | 3 |  |  |  |  |  |  |  |  |  | 3 |  |  |  |  |  |  |  |  |  | 3
 | 4 |  |  |  |  |  |  |  |  |  | 4 |  |  |  |  |  |  |  |  |  | 4 |  |  |  |  |  |  |  |  |  | 4 |  |  |  |  |  |  |  |  |  | 4 |  |  |  |  |  |  |  |  |  | 4
 | 5 |  |  |  |  |  |  |  |  |  | 5 |  |  |  |  |  |  |  |  |  | 5 | 0 | 0 |  |  |  |  |  |  |  | 5 | 0 | 0 |  |  |  |  |  |  |  | 5 | 0 |  |  |  |  |  |  |  |  | 5 | 0 |  |  |  |  |  |  |  |  |  | 0
 | 6 |  |  |  |  |  |  |  |  |  | 6 |  |  |  |  |  |  |  |  |  | 6 | 0 | 0 |  |  |  |  |  |  |  | 6 | 0 | 0 |  |  |  |  |  |  |  | 6 | 0 |  |  |  |  |  |  |  |  | 6 | 0 |  |  |  |  |  |  |  |  |  | 0
 | 7 |  |  |  |  |  |  |  |  |  | 7 |  |  |  |  |  |  |  |  |  | 7 | 0 | 0 |  |  |  |  |  |  |  | 7 | 0 | 0 |  |  |  |  |  |  |  | 7 | 0 |  |  |  |  |  |  |  |  | 7 | 0 |  |  |  |  |  |  |  |  |  | 0
 | 8 |  |  |  |  |  |  |  |  |  | 8 |  |  |  |  |  |  |  |  |  | 8 |  |  |  |  |  |  |  |  |  | 8 |  |  |  |  |  |  |  |  |  | 8 |  |  |  |  |  |  |  |  |  | 8
 | 9 |  |  |  |  |  |  |  |  |  | 9 |  |  |  |  |  |  |  |  |  | 9 |  |  |  |  |  |  |  |  |  | 9 |  |  |  |  |  |  |  |  |  | 9 |  |  |  |  |  |  |  |  |  | 9
 | 10 |  |  |  |  |  |  |  |  |  | 10 |  |  |  |  |  |  |  |  |  | 10 |  |  |  |  |  |  |  |  |  | 10 |  |  |  |  |  |  |  |  |  | 10 |  |  |  |  |  |  |  |  |  | 10
 | 11 |  |  |  |  |  |  |  |  |  | 11 |  |  |  |  |  |  |  |  |  | 11 |  |  |  |  |  |  |  |  |  | 11 |  |  |  |  |  |  |  |  |  | 11 |  |  |  |  |  |  |  |  |  | 11
 | 12 |  |  |  |  |  |  |  |  |  | 12 |  |  |  |  |  |  |  |  |  | 12 |  |  |  |  |  |  |  |  |  | 12 |  |  |  |  |  |  |  |  |  | 12 |  |  |  |  |  |  |  |  |  | 12
 |  |  |  |  |  |  |  |  |  |  | 13 |  |  |  |  |  |  |  |  |  | 13 |  |  |  |  |  |  |  |  |  | 13 |  |  |  |  |  |  |  |  |  | 13 |  |  |  |  |  |  |  |  |  | 13
 |  |  |  |  |  |  |  |  |  |  | 14 |  |  |  |  |  |  |  |  |  | 14 |  |  |  |  |  |  |  |  |  | 14 |  |  |  |  |  |  |  |  |  | 14 |  |  |  |  |  |  |  |  |  | 14
 |  |  |  |  |  |  |  |  |  |  | 15 |  |  |  |  |  |  |  |  |  | 15 |  |  |  |  |  |  |  |  |  | 15 |  |  |  |  |  |  |  |  |  | 15 |  |  |  |  |  |  |  |  |  | 15
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 16