|
|
ESC |
|
|
|
Contract |
Servicing |
|
Total Contract |
|
|
Campus |
Contract # |
Principal |
Interest |
|
Payment |
Fee |
|
Payment |
|
|
Bakersfield |
6650.1 |
$12,653.01 |
$1,346.99 |
|
$14,000.00 |
$21.16 |
|
$14,021.16 |
|
|
Bakersfield |
6650.2 |
188,876.32 |
60,123.68 |
|
249,000.00 |
547.74 |
|
249,547.74 |
|
|
Bakersfield |
6650.3 |
76,503.28 |
24,496.72 |
|
101,000.00 |
156.65 |
|
101,156.65 |
|
|
|
|
278,032.61 |
85,967.39 |
364,000.00 |
725.55 |
364,725.55 |
$364,725.55 |
||
|
|
|
|
|
|
|
|
|
|
|
|
San Bernardino |
6660.1 |
251,649.75 |
155,350.25 |
|
407,000.00 |
991.57 |
|
407,991.57 |
407,991.57 |
|
|
|
|
|
|
|
|
|
|
|
|
Chico |
6680.1 |
145,833.77 |
11,966.23 |
|
157,800.00 |
206.88 |
|
158,006.88 |
|
|
Chico |
6680.2 |
161,399.44 |
13,600.56 |
|
175,000.00 |
237.44 |
|
175,237.44 |
|
|
Chico |
6680.3 |
341,164.10 |
158,835.90 |
|
500,000.00 |
734.06 |
|
500,734.06 |
|
|
|
|
648,397.31 |
184,402.69 |
|
832,800.00 |
1,178.38 |
|
833,978.38 |
833,978.38 |
|
|
|
|
|
|
|
|
|
|
|
|
Dominguez Hills |
6690.1 |
89,528.07 |
43,471.93 |
|
133,000.00 |
177.45 |
|
133,177.45 |
133,177.45 |
|
|
|
|
|
|
|
|
|
|
|
|
Fresno |
6700.1 |
110,412.00 |
9,188.00 |
|
119,600.00 |
159.86 |
|
119,759.86 |
|
|
Fresno |
6700.2 |
292,221.98 |
87,778.02 |
|
380,000.00 |
658.16 |
|
380,658.16 |
|
|
|
|
402,633.98 |
96,966.02 |
|
499,600.00 |
818.02 |
|
500,418.02 |
500,418.02 |
|
|
|
|
|
|
|
|
|
|
|
|
Fullerton |
6710.1 |
123,868.02 |
10,331.98 |
|
134,200.00 |
178.67 |
|
134,378.67 |
|
|
Fullerton |
6710.2 |
596,257.59 |
403,742.41 |
|
1,000,000.00 |
2,688.93 |
|
1,002,688.93 |
|
|
Fullerton |
6710.3 |
76,158.87 |
43,841.13 |
|
120,000.00 |
219.79 |
|
120,219.79 |
|
|
|
|
796,284.48 |
457,915.52 |
|
1,254,200.00 |
3,087.39 |
|
1,257,287.39 |
1,257,287.39 |
|
|
|
|
|
|
|
|
|
|
|
|
Hayward |
6720.1 |
95,064.90 |
7,935.10 |
|
103,000.00 |
136.35 |
|
103,136.35 |
103,136.35 |
|
|
|
|
|
|
|
|
|
|
|
|
Humboldt |
6730.1 |
40,512.63 |
3,687.37 |
|
44,200.00 |
61.12 |
|
44,261.12 |
|
|
Humboldt |
6730.2 |
82,745.40 |
57,254.60 |
|
140,000.00 |
297.78 |
|
140,297.78 |
|
|
|
|
123,258.03 |
60,941.97 |
|
184,200.00 |
358.90 |
|
184,558.90 |
184,558.90 |
|
|
|
|
|
|
|
|
|
|
|
|
Los Angeles |
6750.2 |
659,818.76 |
443,783.75 |
|
1,103,602.51 |
2,628.59 |
|
1,106,231.10 |
1,106,231.10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Northridge |
6760.1 |
110,846.84 |
9,953.16 |
|
120,800.00 |
176.32 |
|
120,976.32 |
120,976.32 |
|
|
|
|
|
|
|
|
|
|
|
|
Sacramento |
6780.1 |
116,520.93 |
10,279.07 |
|
126,800.00 |
181.02 |
|
126,981.02 |
|
|
Sacramento |
6780.2 |
171,727.41 |
14,072.59 |
|
185,800.00 |
244.49 |
|
186,044.49 |
|
|
Sacramento |
6780.3 |
181,611.05 |
178,388.95 |
|
360,000.00 |
889.79 |
|
360,889.79 |
|
|
|
|
469,859.39 |
202,740.61 |
|
672,600.00 |
1,315.30 |
|
673,915.30 |
673,915.30 |
|
|
|
|
|
|
|
|
|
|
|
|
San Diego |
6790.2 |
318,506.69 |
26,093.31 |
|
344,600.00 |
453.72 |
|
345,053.72 |
|
|
San Diego |
6790.3 |
106,557.01 |
8,842.99 |
|
115,400.00 |
150.46 |
|
115,550.46 |
|
|
|
|
425,063.70 |
34,936.30 |
|
460,000.00 |
604.18 |
|
460,604.18 |
460,604.18 |
|
|
|
|
|
|
|
|
|
|
|
|
San Francisco |
6800.1 |
43,277.39 |
3,722.61 |
|
47,000.00 |
61.12 |
|
47,061.12 |
|
|
San Francisco |
6800.2 |
151,579.80 |
12,420.20 |
|
164,000.00 |
213.93 |
|
164,213.93 |
|
|
San Francisco |
6800.3 |
59,987.91 |
5,212.09 |
|
65,200.00 |
89.33 |
|
65,289.33 |
|
|
San Francisco |
6800.5 |
178,781.21 |
157,916.30 |
|
336,697.51 |
885.49 |
|
337,583.00 |
|
|
|
|
433,626.31 |
179,271.20 |
|
612,897.51 |
1,249.87 |
|
614,147.38 |
614,147.38 |
|
|
|
|
|
|
|
|
|
|
|
|
San Jose |
6810.1 |
213,694.94 |
18,705.06 |
|
232,400.00 |
333.82 |
|
232,733.82 |
|
|
San Jose |
6810.2 |
199,328.61 |
25,671.39 |
|
225,000.00 |
233.82 |
|
225,233.82 |
|
|
San Jose |
6810.3 |
0.00 |
0.00 |
|
0.00 |
0.00 |
|
0.00 |
|
|
|
|
413,023.55 |
44,376.45 |
|
457,400.00 |
567.64 |
|
457,967.64 |
457,967.64 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$5,197,087.68 |
$2,008,012.34 |
$7,205,100.02 |
$14,015.51 |
$7,219,115.53 |
$7,219,115.53 |