Case3:15-cv WHO Document30 Filed07/14/15 Page1 of 45

Case3:15-cv-01806-WHO Document30 Filed07/14/15 Page1 of 45 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 WILLIAM McGRANE [057761] McGRANE LLP Four Embarcadero Center, Suite 1400 San Francisco, California 94111 (415) 292-4807 william.mcgrane@mcgranellp.com MATTHEW J. SHIER [072638] shierkatz RLLP 930 Montgomery Street, 6th Floor San Francisco, CA 94133 (415) 691-7027 mshier@shierkatz.com MARK OZZELLO [116595] MARKUN ZUSMAN FRENIERE COMPTON LLP 17383 West Sunset Boulevard, Suite A380 Pacific Palisades, CA 90272 (310) 454-5900 mozzello@mzclaw.com Attorneys for plaintiffs Kevin J. Keen, Tamra E. Keen, Curt Conyers and Kelly E. Conyers on behalf of themselves and all others similarly situated UNITED STATES DISTRICT COURT NORTHERN DISTRICT OF CALIFORNIA SAN FRANCISCO DIVISION 19 20 21 22 23 24 25 26 27 28 KEVIN J. KEEN, an individual; TAMRA E. KEEN, an individual; CURT CONYERS, an individual; KELLY E. CONYERS, an individual; on behalf of themselves and all others similarly situated, v. Plaintiffs, JPMORGAN CHASE BANK, N.A., a national banking association, Defendant. Case No. 3:15-cv-01806-WHO CLASS ACTION FIRST AMENDED COMPLAINT FOR STATUTORY DAMAGES FOR TILA VIOLATIONS JURY TRIAL DEMANDED First Amended Complaint for Statutory Damages for TILA Violations

Case3:15-cv-01806-WHO Document30 Filed07/14/15 Page2 of 45 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 Come now plaintiffs KEVIN J. KEEN, TAMRA E. KEEN, CURT CONYERS AND KELLY E. CONYERS (collectively, Borrower) and for a First Amended Complaint allege as follows: Jurisdiction and Venue 1. This Court has jurisdiction under 15 U.S.C. 1640(e); 28 U.S.C. 1331 and 28 U.S.C. 1367(a). 2. Venue is appropriate in this District under 28 U.S.C. 1391(b)(2) because a substantial part of the events giving rise to the claim occurred and continue to occur in Oakland, California. The Parties 3. Borrower is comprised exclusively of California Citizens who are Class members as those terms are defined, infra, at 16. 4. Defendant JPMORGAN CHASE BANK, N.A. (Lender) is a national banking association organized under the laws of the United States with its principal place of business in Columbus, Ohio. Charging Allegations 5. Lender is the named lender on a $203,115.00 promissory note made in Oakland, California and dated November 25, 2014 (FNMA Note), which FNMA Note is, in turn, secured by a Deed of Trust (FNMA Deed of Trust) of even date on certain real property located in Turlock, California. Copies of FNMA Note (Exhibit 1) and FNMA Deed of Trust (Exhibit 2) (sometimes collectively referred to as Borrower s FNMA Loan) are attached hereto. 6. On its face, FNMA Note sets forth a fixed yearly [interest] rate of 5.125% payable during the 30 calendar year life of Borrower s FNMA Loan. 7. A yearly [interest] rate of 5.125% (collected at an approximate daily interest rate of.015% for each calendar day) results in a Finance Charge of not less than $202,779.44 collected over the 10,957 calendar days which comprise the 30 calendar year term of the Borrower s FNMA Loan as calculated consistent with 12 C.F.R. Part 1026, Appendix J. See Exhibit 3 (APR Disclosure Documentation) and Exhibit 4 (Loan Amortization Comparison). 1 First Amended Complaint for Statutory Damages for TILA Violations

Case3:15-cv-01806-WHO Document30 Filed07/14/15 Page3 of 45 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 8. In California where the length of a year is presumed to be either 365 or 366 days in length, depending on whether the year is a leap year (see Chern v. Bank of America, 15 Cal.3d 866, 871 (1976)) the disclosures required by all of (i) common law; (ii) the Truth in Lending Act (TILA [15 U.S.C. 1601 et seq.]); and (iii) Regulation Z (Reg Z [12 C.F.R. 1026.1 et seq.]), all collectively obligated Lender to properly disclose the Finance Charge in the FINANCE CHARGE box of the Truth in Lending Disclosure Statement dated October 21, 2014 (Exhibit 5 [Borrower s TILDS]) as being not less than $202,779.44 rather than under-disclosing the Finance Charge in the FINANCE CHARGE box of Borrower s TILDS as being only $195,104.49. See e.g., Supplement I to Part 1026 Official Interpretations 17(c)(1)-1 ( The [TILA-required] disclosures shall reflect the credit terms to which the parties are legally bound as of the outset of the transaction and The [TILA-required] legal [disclosure] obligation is [to be] determined by applicable State law ); see also FTC v. AMG Servs., 29 F. Supp. 3d 1338, 1375-76 (D. Nev. 2015) (AMG Case) (holding, inter alia, that all TILA-required legal disclosure obligations are to be determined based on applicable state contract law principles); Supplement I to Part 1026 Official Interpretations 17(c)(3)-1(ii) (Off l. Interp. 17(c)(3)-1(ii)) ( [Creditors may not] ignore, for disclosure purposes, the effects of applying 1/360 of an annual rate to 365 days. ). 9. Lender s failure to properly disclose the Finance Charge in the FINANCE CHARGE box of Borrower s TILDS as being not less than $202,779.44 makes Lender liable to Borrower for statutory damages because same constitutes a violation of 15 U.S.C. 1638(a)(3) and 1640(a), the latter of which two statutes provides for statutory damages where the underdisclosure of a Finance Charge in the FINANCE CHARGE box of Borrower s TILDS exceeds the one hundred dollar ($100) tolerance otherwise provided for by 12 C.F.R. 1026.18(d)(1)(i). Lender s failure to properly disclose the Finance Charge in the FINANCE CHARGE box of Borrower s TILDS as alleged at 6-9, supra, is hereafter referred to as the TILA Violation(s). 10. For the avoidance of doubt, the TILA Violation(s) alleged herein specifically do not include any claims by Borrower seeking statutory or any other type or kind of damages arising out of Lender s non-disclosure in Borrower s TILDS of the fact Lender used any 2 First Amended Complaint for Statutory Damages for TILA Violations

Case3:15-cv-01806-WHO Document30 Filed07/14/15 Page4 of 45 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 particular method for computing interest to calculate the amounts shown on FNMA Note. This is because none of common law, TILA or Reg Z in any way require any disclosure in Borrower s TILDS by Lender of what particular method for computing interest Lender uses. See, e.g., Haynes v. Home Q Servicing Corp., No. 3:04-1081 l, 2006 WL 216375, *7 (M.D. Tenn. Aug. 1, 2006). 11. However, and as noted above at 6-9, supra, common law as well as 15 U.S.C. 1638(a)(3) and 1640(a) all require consistent with 12 C.F.R. 1026.18(d)(1)(i) that the Finance Charge in the FINANCE CHARGE box of Borrower s TILDS may not understate the Finance Charge which Lender is lawfully permitted to charge Borrower pursuant to applicable state law under the stated terms of Borrower s FNMA Loan by any more than $100. 12. Again for the avoidance of doubt, that is the only type or kind of TILA Violation(s) anywhere alleged by this First Amended Complaint and statutory damages on account of such TILA Violation(s) are the only type or kind of damages sought herein. 13. Finally, and under, inter alia, AMG Case, the amount stated as the Finance Charge in the FINANCE CHARGE box of Borrower s TILDS must reflect any and all even ambiguous legal obligations of Borrower according to the terms of the FNMA Loan (not the other way around the TILDS does not amend the FNMA Loan). Thus, where, as here, the FNMA Loan would even possibly allow the Lender to enforce the FNMA Loan by using the California state-law definition of a year, the TILDS should and must reflect that liability so as to keep the borrower fully informed from a worst-case standpoint. As previously noted at 7, supra, a yearly rate of 5.125% (collected at an approximate daily rate of.015% for each calendar day) results in a Finance Charge of not less than $202,779.44, which not less than $202,779.44 as calculated pursuant to 12 C.F.R. Part 1026, Appendix J (see APR Disclosure Documentation and Loan Amortization Comparison) neither equals (nor does it come within $100 of equaling) the $195,104.49 stated in Borrower s TILDS. 14. The present assertion by Lender that it would never enforce the FNMA Loan as permitted by applicable state law under the stated terms of Borrower s FNMA Loan does not alter Lender s initial disclosure requirements under TILA. 3 First Amended Complaint for Statutory Damages for TILA Violations

Case3:15-cv-01806-WHO Document30 Filed07/14/15 Page5 of 45 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 Class Action Allegations 15. Pursuant to Federal Rules of Civil Procedure, Rule 23, Borrower brings this action on behalf of themselves and all others similarly situated. 16. The class (Class) represented by Borrower is comprised of all natural persons residing in the State of California (California Citizens): Who own a residential structure located within the State of California that contains one to four units (including any individual condominium unit, cooperative unit, mobile home, or trailer [whether or not same is attached to real property]) (California Dwellings); and Which California Dwellings have been given by said California Citizens as security for written promissory notes secured by written deeds of trust (collectively, California Dwellings Loans); and Which California Dwellings Loans have had their specific written terms previously approved by Fannie Mae (FNMA California Dwellings Loans); and Where the California Citizens FNMA California Dwellings Loans have been obtained by them primarily for personal, family, or household purposes rather than for any other or different primary purpose; and Who have entered into FNMA California Dwellings Loans with Lender within one year last past from the initial filing date of this First Amended Complaint. 17. Borrower cannot state the precise number of potential members of the Class because that information is in the possession of Lender. Borrower is informed and believes, and on that basis alleges, that the number of Class members is in the thousands and that this fact makes joinder of all members impracticable. The exact size of the Class and the identity of the members can be readily ascertained from the business records of Lender. 18. Questions of law and fact common to all Class members predominate over questions affecting only individual Class members, including, inter alia, whether Class members are all entitled to statutory damages on account of TILA Violation(s) by Lender. 19. The claims of Borrower are typical of the claims of the members of the Class. 28 4 First Amended Complaint for Statutory Damages for TILA Violations

Case3:15-cv-01806-WHO Document30 Filed07/14/15 Page6 of 45 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 20. Treating this dispute as a class action is a superior method of adjudication since the joinder of all Class members would be impractical and, given the relatively small amounts of statutory damages potentially available to each Class member, it would also be impractical for many of the Class members to address Lender s wrongdoings individually. There should be no significant difficulties in managing this case as a class action. 21. Borrower can and will fairly and adequately represent and protect the interests of the members of the Class. It is respectfully submitted that Borrower have retained counsel competent and experienced in the areas of Truth in Lending litigation in specific and class action litigation in general. Sole Claim for Relief [Statutory Damages for TILA Violations] 22. Borrower realleges 1 21. 23. Lender s TILA Violations entitle Borrower and Class to receive statutory damages pursuant to 15 U.S.C. 1640(a). WHEREFORE Borrower and the Class request that the Court enter judgment as follows: 1. That Class be certified as such; that Borrower be selected as its representative; and that Borrower s counsel be selected as Class Counsel; and 2. That the Court award statutory damages to Borrower and Class on account of Lender s TILA Violation(s); and 3. That the Court award attorney s fees and costs to Borrower. 4. For such other and further relief as to the Court may seem just. 22 23 24 25 26 27 28 Dated: July 14, 2015 McGRANE LLP shierkatz RLLP MARKUN ZUSMAN FRENIERE COMPTON LLP By: William McGrane Attorneys for plaintiffs Kevin J. Keen, Tamra E. Keen, Curt Conyers and Kelly E. Conyers on behalf of themselves and all others similarly situated 5 First Amended Complaint for Statutory Damages for TILA Violations

Case3:15-cv-01806-WHO Document30 Filed07/14/15 Page7 of 45 1 2 DEMAND FOR JURY TRIAL Borrower and the Class hereby demand a trial by jury. 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 Dated: July 14, 2015 McGRANE LLP shierkatz RLLP MARKUN ZUSMAN FRENIERE COMPTON LLP By: William McGrane Attorneys for plaintiffs Kevin J. Keen, Tamra E. Keen, Curt Conyers and Kelly E. Conyers on behalf of themselves and all others similarly situated 6 First Amended Complaint for Statutory Damages for TILA Violations

Case3:15-cv-01806-WHO Document30 Filed07/14/15 Page8 of 45 Exhibit 1

Case3:15-cv-01806-WHO Document30 Filed07/14/15 Page9 of 45 KEEN0000003

Case3:15-cv-01806-WHO Document30 Filed07/14/15 Page10 of 45 KEEN0000004

Case3:15-cv-01806-WHO Document30 Filed07/14/15 Page11 of 45 KEEN0000005

Case3:15-cv-01806-WHO Document30 Filed07/14/15 Page12 of 45 Exhibit 2

Case3:15-cv-01806-WHO Document30 Filed07/14/15 Page13 of 45

Case3:15-cv-01806-WHO Document30 Filed07/14/15 Page14 of 45

Case3:15-cv-01806-WHO Document30 Filed07/14/15 Page15 of 45

Case3:15-cv-01806-WHO Document30 Filed07/14/15 Page16 of 45

Case3:15-cv-01806-WHO Document30 Filed07/14/15 Page17 of 45

Case3:15-cv-01806-WHO Document30 Filed07/14/15 Page18 of 45

Case3:15-cv-01806-WHO Document30 Filed07/14/15 Page19 of 45

Case3:15-cv-01806-WHO Document30 Filed07/14/15 Page20 of 45

Case3:15-cv-01806-WHO Document30 Filed07/14/15 Page21 of 45

Case3:15-cv-01806-WHO Document30 Filed07/14/15 Page22 of 45

Case3:15-cv-01806-WHO Document30 Filed07/14/15 Page23 of 45

Case3:15-cv-01806-WHO Document30 Filed07/14/15 Page24 of 45

Case3:15-cv-01806-WHO Document30 Filed07/14/15 Page25 of 45

Case3:15-cv-01806-WHO Document30 Filed07/14/15 Page26 of 45

Case3:15-cv-01806-WHO Document30 Filed07/14/15 Page27 of 45

Case3:15-cv-01806-WHO Document30 Filed07/14/15 Page28 of 45

Case3:15-cv-01806-WHO Document30 Filed07/14/15 Page29 of 45

Case3:15-cv-01806-WHO Document30 Filed07/14/15 Page30 of 45

Case3:15-cv-01806-WHO Document30 Filed07/14/15 Page31 of 45

Case3:15-cv-01806-WHO Document30 Filed07/14/15 Page32 of 45

Case3:15-cv-01806-WHO Document30 Filed07/14/15 Page33 of 45

Case3:15-cv-01806-WHO Document30 Filed07/14/15 Page34 of 45 Exhibit 3

Sensitive Information APRWIN - Version 6.2.0 Case3:15-cv-01806-WHO Document30 Filed07/14/15 Page35 of 45 APR Disclosure Documentation Prepared By: JB Date: 7/14/2015 Borrower's Name: Kevin J. Keen et al. Account Number: Loan No. 1176821745 Name of Lender: JPMorgan Chase Bank, N.A. Original Creditor: JPMorgan Chase Bank, N.A. Loan Information - Original Input Amount Financed: $203,029.44 Disclosed (Estimated) APR: 5.1240 % Disclosed Finance Charge: $195,104.49 Loan Secured by Real Estate or Dwelling: Yes Loan Date Earlier than 9/30/95: No Payment Frequency: Monthly (Installment Loan) Disclosure Information - Output Amount Financed: $203,029.44 FINANCE CHARGE: $202,779.44 Total of Payments: $405,808.88 ANNUAL PERCENTAGE RATE: 5.1997 % ** VIOLATION ** Finance Charge is understated by: $7,674.95 Payment Number of Whole Unit Odd Stream Payment Amount Payments Periods Days ------- ------------------- ---------- ----------- ---- 1 $1,105.94 359 1 0 2 $8,776.42 1 360 0

Case3:15-cv-01806-WHO Document30 Filed07/14/15 Page36 of 45 Exhibit 4

Case3:15-cv-01806-WHO Document30 Filed07/14/15 Page37 of 45 LOAN AMORTIZATION COMPARISON 10,957 INTEREST DAYS CALCULATION 10,800 INTEREST DAYS CALCULATION DUE INTEREST INTEREST DATE PAYMENT @ 5.125%p.a. PRINCIPAL BALANCE PAYMENT @ 5.125%p.a. PRINCIPAL BALANCE 12/1/14-203,029.44 203,029.44 1 1/1/15 1,105.94 896.01 209.93 202,819.51 1,105.94 867.10 238.84 202,790.60 2 2/1/15 1,105.94 895.08 210.86 202,608.65 1,105.94 866.08 239.86 202,550.75 3 3/1/15 1,105.94 807.62 298.32 202,310.33 1,105.94 865.06 240.88 202,309.87 4 4/1/15 1,105.94 892.83 213.11 202,097.23 1,105.94 864.03 241.91 202,067.96 5 5/1/15 1,105.94 863.12 242.82 201,854.41 1,105.94 863.00 242.94 201,825.02 6 6/1/15 1,105.94 890.82 215.12 201,639.29 1,105.94 861.96 243.98 201,581.04 7 7/1/15 1,105.94 861.17 244.77 201,394.52 1,105.94 860.92 245.02 201,336.02 8 8/1/15 1,105.94 888.79 217.15 201,177.37 1,105.94 859.87 246.07 201,089.95 9 9/1/15 1,105.94 887.83 218.11 200,959.27 1,105.94 858.82 247.12 200,842.83 10 10/1/15 1,105.94 858.26 247.68 200,711.59 1,105.94 857.77 248.17 200,594.66 11 11/1/15 1,105.94 885.78 220.16 200,491.43 1,105.94 856.71 249.23 200,345.43 12 12/1/15 1,105.94 856.27 249.67 200,241.76 1,105.94 855.64 250.30 200,095.13 13 1/1/16 1,105.94 883.71 222.23 200,019.52 1,105.94 854.57 251.37 199,843.76 14 2/1/16 1,105.94 882.73 223.21 199,796.31 1,105.94 853.50 252.44 199,591.32 15 3/1/16 1,105.94 824.85 281.09 199,515.22 1,105.94 852.42 253.52 199,337.80 16 4/1/16 1,105.94 880.50 225.44 199,289.78 1,105.94 851.34 254.60 199,083.20 17 5/1/16 1,105.94 851.13 254.81 199,034.97 1,105.94 850.25 255.69 198,827.51 18 6/1/16 1,105.94 878.38 227.56 198,807.41 1,105.94 849.16 256.78 198,570.73 19 7/1/16 1,105.94 849.07 256.87 198,550.55 1,105.94 848.06 257.88 198,312.85 20 8/1/16 1,105.94 876.24 229.70 198,320.85 1,105.94 846.96 258.98 198,053.88 21 9/1/16 1,105.94 875.23 230.71 198,090.14 1,105.94 845.86 260.08 197,793.79 22 10/1/16 1,105.94 846.01 259.93 197,830.21 1,105.94 844.74 261.20 197,532.60 23 11/1/16 1,105.94 873.06 232.88 197,597.33 1,105.94 843.63 262.31 197,270.28 24 12/1/16 1,105.94 843.91 262.03 197,335.30 1,105.94 842.51 263.43 197,006.85 25 1/1/17 1,105.94 870.88 235.06 197,100.23 1,105.94 841.38 264.56 196,742.30 26 2/1/17 1,105.94 869.84 236.10 196,864.14 1,105.94 840.25 265.69 196,476.61 27 3/1/17 1,105.94 784.72 321.22 196,542.92 1,105.94 839.12 266.82 196,209.79 28 4/1/17 1,105.94 867.38 238.56 196,304.36 1,105.94 837.98 267.96 195,941.83 29 5/1/17 1,105.94 838.38 267.56 196,036.80 1,105.94 836.83 269.11 195,672.72 30 6/1/17 1,105.94 865.15 240.79 195,796.01 1,105.94 835.69 270.25 195,402.47 31 7/1/17 1,105.94 836.21 269.73 195,526.28 1,105.94 834.53 271.41 195,131.06 32 8/1/17 1,105.94 862.90 243.04 195,283.24 1,105.94 833.37 272.57 194,858.49 33 9/1/17 1,105.94 861.82 244.12 195,039.12 1,105.94 832.21 273.73 194,584.76 34 10/1/17 1,105.94 832.98 272.96 194,766.16 1,105.94 831.04 274.90 194,309.86 35 11/1/17 1,105.94 859.54 246.40 194,519.76 1,105.94 829.87 276.07 194,033.78 36 12/1/17 1,105.94 830.76 275.18 194,244.59 1,105.94 828.69 277.25 193,756.53 37 1/1/18 1,105.94 857.24 248.70 193,995.88 1,105.94 827.50 278.44 193,478.09 38 2/1/18 1,105.94 856.14 249.80 193,746.09 1,105.94 826.31 279.63 193,198.46 39 3/1/18 1,105.94 772.29 333.65 193,412.44 1,105.94 825.12 280.82 192,917.64 40 4/1/18 1,105.94 853.57 252.37 193,160.07 1,105.94 823.92 282.02 192,635.62 41 5/1/18 1,105.94 824.95 280.99 192,879.08 1,105.94 822.71 283.23 192,352.40 42 6/1/18 1,105.94 851.21 254.73 192,624.35 1,105.94 821.51 284.43 192,067.96 43 7/1/18 1,105.94 822.67 283.27 192,341.08 1,105.94 820.29 285.65 191,782.31 44 8/1/18 1,105.94 848.84 257.10 192,083.98 1,105.94 819.07 286.87 191,495.44 45 9/1/18 1,105.94 847.70 258.24 191,825.74 1,105.94 817.85 288.09 191,207.35 46 10/1/18 1,105.94 819.26 286.68 191,539.06 1,105.94 816.61 289.33 190,918.02 47 11/1/18 1,105.94 845.30 260.64 191,278.42 1,105.94 815.38 290.56 190,627.46 48 12/1/18 1,105.94 816.92 289.02 190,989.40 1,105.94 814.14 291.80 190,335.66 49 1/1/19 1,105.94 842.87 263.07 190,726.33 1,105.94 812.89 293.05 190,042.61 50 2/1/19 1,105.94 841.71 264.23 190,462.10 1,105.94 811.64 294.30 189,748.31 51 3/1/19 1,105.94 759.20 346.74 190,115.36 1,105.94 810.38 295.56 189,452.75 52 4/1/19 1,105.94 839.02 266.92 189,848.44 1,105.94 809.12 296.82 189,155.94 53 5/1/19 1,105.94 810.81 295.13 189,553.31 1,105.94 807.85 298.09 188,857.85 54 6/1/19 1,105.94 836.54 269.40 189,283.91 1,105.94 806.58 299.36 188,558.49 55 7/1/19 1,105.94 808.40 297.54 188,986.37 1,105.94 805.30 300.64 188,257.85 56 8/1/19 1,105.94 834.03 271.91 188,714.46 1,105.94 804.02 301.92 187,955.93 57 9/1/19 1,105.94 832.83 273.11 188,441.35 1,105.94 802.73 303.21 187,652.72 58 10/1/19 1,105.94 804.80 301.14 188,140.22 1,105.94 801.43 304.51 187,348.21 59 11/1/19 1,105.94 830.30 275.64 187,864.58 1,105.94 800.13 305.81 187,042.40 60 12/1/19 1,105.94 802.34 303.60 187,560.97 1,105.94 798.83 307.11 186,735.29 61 1/1/20 1,105.94 827.74 278.20 187,282.78 1,105.94 797.52 308.42 186,426.87 62 2/1/20 1,105.94 826.52 279.42 187,003.35 1,105.94 796.20 309.74 186,117.12 63 3/1/20 1,105.94 772.04 333.90 186,669.45 1,105.94 794.88 311.06 185,806.06 64 4/1/20 1,105.94 823.81 282.13 186,387.32 1,105.94 793.55 312.39 185,493.67 65 5/1/20 1,105.94 796.03 309.91 186,077.41 1,105.94 792.21 313.73 185,179.94 66 6/1/20 1,105.94 821.20 284.74 185,792.66 1,105.94 790.87 315.07 184,864.87 67 7/1/20 1,105.94 793.49 312.45 185,480.21 1,105.94 789.53 316.41 184,548.46 68 8/1/20 1,105.94 818.56 287.38 185,192.83 1,105.94 788.18 317.76 184,230.69 69 9/1/20 1,105.94 817.29 288.65 184,904.19 1,105.94 786.82 319.12 183,911.57

Case3:15-cv-01806-WHO Document30 Filed07/14/15 Page38 of 45 LOAN AMORTIZATION COMPARISON 10,957 INTEREST DAYS CALCULATION 10,800 INTEREST DAYS CALCULATION DUE INTEREST INTEREST DATE PAYMENT @ 5.125%p.a. PRINCIPAL BALANCE PAYMENT @ 5.125%p.a. PRINCIPAL BALANCE 70 10/1/20 1,105.94 789.69 316.25 184,587.94 1,105.94 785.46 320.48 183,591.09 71 11/1/20 1,105.94 814.62 291.32 184,296.62 1,105.94 784.09 321.85 183,269.24 72 12/1/20 1,105.94 787.10 318.84 183,977.78 1,105.94 782.71 323.23 182,946.01 73 1/1/21 1,105.94 811.93 294.01 183,683.77 1,105.94 781.33 324.61 182,621.40 74 2/1/21 1,105.94 810.63 295.31 183,388.47 1,105.94 779.95 325.99 182,295.41 75 3/1/21 1,105.94 731.01 374.93 183,013.53 1,105.94 778.55 327.39 181,968.02 76 4/1/21 1,105.94 807.67 298.27 182,715.27 1,105.94 777.16 328.78 181,639.23 77 5/1/21 1,105.94 780.35 325.59 182,389.67 1,105.94 775.75 330.19 181,309.04 78 6/1/21 1,105.94 804.92 301.02 182,088.65 1,105.94 774.34 331.60 180,977.45 79 7/1/21 1,105.94 777.67 328.27 181,760.38 1,105.94 772.92 333.02 180,644.43 80 8/1/21 1,105.94 802.14 303.80 181,456.59 1,105.94 771.50 334.44 180,309.99 81 9/1/21 1,105.94 800.80 305.14 181,151.45 1,105.94 770.07 335.87 179,974.13 82 10/1/21 1,105.94 773.67 332.27 180,819.18 1,105.94 768.64 337.30 179,636.83 83 11/1/21 1,105.94 797.99 307.95 180,511.23 1,105.94 767.20 338.74 179,298.08 84 12/1/21 1,105.94 770.93 335.01 180,176.22 1,105.94 765.75 340.19 178,957.90 85 1/1/22 1,105.94 795.15 310.79 179,865.43 1,105.94 764.30 341.64 178,616.26 86 2/1/22 1,105.94 793.78 312.16 179,553.28 1,105.94 762.84 343.10 178,273.16 87 3/1/22 1,105.94 715.72 390.22 179,163.06 1,105.94 761.37 344.57 177,928.59 88 4/1/22 1,105.94 790.68 315.26 178,847.80 1,105.94 759.90 346.04 177,582.55 89 5/1/22 1,105.94 763.83 342.11 178,505.69 1,105.94 758.43 347.51 177,235.04 90 6/1/22 1,105.94 787.78 318.16 178,187.53 1,105.94 756.94 349.00 176,886.04 91 7/1/22 1,105.94 761.01 344.93 177,842.60 1,105.94 755.45 350.49 176,535.55 92 8/1/22 1,105.94 784.85 321.09 177,521.51 1,105.94 753.95 351.99 176,183.57 93 9/1/22 1,105.94 783.44 322.50 177,199.01 1,105.94 752.45 353.49 175,830.08 94 10/1/22 1,105.94 756.79 349.15 176,849.85 1,105.94 750.94 355.00 175,475.08 95 11/1/22 1,105.94 780.47 325.47 176,524.39 1,105.94 749.42 356.52 175,118.56 96 12/1/22 1,105.94 753.91 352.03 176,172.35 1,105.94 747.90 358.04 174,760.53 97 1/1/23 1,105.94 777.48 328.46 175,843.90 1,105.94 746.37 359.57 174,400.96 98 2/1/23 1,105.94 776.03 329.91 175,513.99 1,105.94 744.84 361.10 174,039.86 99 3/1/23 1,105.94 699.62 406.32 175,107.67 1,105.94 743.30 362.64 173,677.21 100 4/1/23 1,105.94 772.78 333.16 174,774.51 1,105.94 741.75 364.19 173,313.02 101 5/1/23 1,105.94 746.43 359.51 174,415.00 1,105.94 740.19 365.75 172,947.27 102 6/1/23 1,105.94 769.73 336.21 174,078.79 1,105.94 738.63 367.31 172,579.96 103 7/1/23 1,105.94 743.46 362.48 173,716.31 1,105.94 737.06 368.88 172,211.08 104 8/1/23 1,105.94 766.64 339.30 173,377.02 1,105.94 735.48 370.46 171,840.62 105 9/1/23 1,105.94 765.15 340.79 173,036.22 1,105.94 733.90 372.04 171,468.58 106 10/1/23 1,105.94 739.01 366.93 172,669.29 1,105.94 732.31 373.63 171,094.96 107 11/1/23 1,105.94 762.02 343.92 172,325.38 1,105.94 730.72 375.22 170,719.74 108 12/1/23 1,105.94 735.97 369.97 171,955.41 1,105.94 729.12 376.82 170,342.91 109 1/1/24 1,105.94 758.87 347.07 171,608.34 1,105.94 727.51 378.43 169,964.48 110 2/1/24 1,105.94 757.34 348.60 171,259.74 1,105.94 725.89 380.05 169,584.43 111 3/1/24 1,105.94 707.04 398.90 170,860.84 1,105.94 724.27 381.67 169,202.76 112 4/1/24 1,105.94 754.04 351.90 170,508.95 1,105.94 722.64 383.30 168,819.45 113 5/1/24 1,105.94 728.22 377.72 170,131.22 1,105.94 721.00 384.94 168,434.51 114 6/1/24 1,105.94 750.82 355.12 169,776.10 1,105.94 719.36 386.58 168,047.93 115 7/1/24 1,105.94 725.09 380.85 169,395.25 1,105.94 717.70 388.24 167,659.69 116 8/1/24 1,105.94 747.57 358.37 169,036.88 1,105.94 716.05 389.89 167,269.80 117 9/1/24 1,105.94 745.99 359.95 168,676.93 1,105.94 714.38 391.56 166,878.24 118 10/1/24 1,105.94 720.39 385.55 168,291.39 1,105.94 712.71 393.23 166,485.01 119 11/1/24 1,105.94 742.70 363.24 167,928.15 1,105.94 711.03 394.91 166,090.10 120 12/1/24 1,105.94 717.19 388.75 167,539.40 1,105.94 709.34 396.60 165,693.50 121 1/1/25 1,105.94 739.38 366.56 167,172.85 1,105.94 707.65 398.29 165,295.21 122 2/1/25 1,105.94 737.77 368.17 166,804.67 1,105.94 705.95 399.99 164,895.22 123 3/1/25 1,105.94 664.90 441.04 166,363.63 1,105.94 704.24 401.70 164,493.52 124 4/1/25 1,105.94 734.20 371.74 165,991.89 1,105.94 702.52 403.42 164,090.10 125 5/1/25 1,105.94 708.92 397.02 165,594.87 1,105.94 700.80 405.14 163,684.97 126 6/1/25 1,105.94 730.80 375.14 165,219.74 1,105.94 699.07 406.87 163,278.10 127 7/1/25 1,105.94 705.63 400.31 164,819.42 1,105.94 697.33 408.61 162,869.49 128 8/1/25 1,105.94 727.38 378.56 164,440.86 1,105.94 695.59 410.35 162,459.14 129 9/1/25 1,105.94 725.71 380.23 164,060.63 1,105.94 693.84 412.10 162,047.03 130 10/1/25 1,105.94 700.68 405.26 163,655.37 1,105.94 692.08 413.86 161,633.17 131 11/1/25 1,105.94 722.24 383.70 163,271.67 1,105.94 690.31 415.63 161,217.54 132 12/1/25 1,105.94 697.31 408.63 162,863.04 1,105.94 688.53 417.41 160,800.13 133 1/1/26 1,105.94 718.75 387.19 162,475.84 1,105.94 686.75 419.19 160,380.94 134 2/1/26 1,105.94 717.04 388.90 162,086.94 1,105.94 684.96 420.98 159,959.96 135 3/1/26 1,105.94 646.10 459.84 161,627.10 1,105.94 683.16 422.78 159,537.19 136 4/1/26 1,105.94 713.29 392.65 161,234.45 1,105.94 681.36 424.58 159,112.60 137 5/1/26 1,105.94 688.61 417.33 160,817.11 1,105.94 679.54 426.40 158,686.21 138 6/1/26 1,105.94 709.72 396.22 160,420.89 1,105.94 677.72 428.22 158,257.99 139 7/1/26 1,105.94 685.13 420.81 160,000.08 1,105.94 675.89 430.05 157,827.94

Case3:15-cv-01806-WHO Document30 Filed07/14/15 Page39 of 45 LOAN AMORTIZATION COMPARISON 10,957 INTEREST DAYS CALCULATION 10,800 INTEREST DAYS CALCULATION DUE INTEREST INTEREST DATE PAYMENT @ 5.125%p.a. PRINCIPAL BALANCE PAYMENT @ 5.125%p.a. PRINCIPAL BALANCE 140 8/1/26 1,105.94 706.11 399.83 159,600.25 1,105.94 674.06 431.88 157,396.06 141 9/1/26 1,105.94 704.35 401.59 159,198.66 1,105.94 672.21 433.73 156,962.33 142 10/1/26 1,105.94 679.91 426.03 158,772.63 1,105.94 670.36 435.58 156,526.75 143 11/1/26 1,105.94 700.69 405.25 158,367.38 1,105.94 668.50 437.44 156,089.31 144 12/1/26 1,105.94 676.36 429.58 157,937.81 1,105.94 666.63 439.31 155,650.00 145 1/1/27 1,105.94 697.01 408.93 157,528.88 1,105.94 664.76 441.18 155,208.82 146 2/1/27 1,105.94 695.21 410.73 157,118.14 1,105.94 662.87 443.07 154,765.75 147 3/1/27 1,105.94 626.29 479.65 156,638.49 1,105.94 660.98 444.96 154,320.79 148 4/1/27 1,105.94 691.28 414.66 156,223.83 1,105.94 659.08 446.86 153,873.92 149 5/1/27 1,105.94 667.21 438.73 155,785.09 1,105.94 657.17 448.77 153,425.15 150 6/1/27 1,105.94 687.51 418.43 155,366.66 1,105.94 655.25 450.69 152,974.47 151 7/1/27 1,105.94 663.55 442.39 154,924.27 1,105.94 653.33 452.61 152,521.86 152 8/1/27 1,105.94 683.71 422.23 154,502.04 1,105.94 651.40 454.54 152,067.31 153 9/1/27 1,105.94 681.85 424.09 154,077.95 1,105.94 649.45 456.49 151,610.83 154 10/1/27 1,105.94 658.04 447.90 153,630.05 1,105.94 647.50 458.44 151,152.39 155 11/1/27 1,105.94 678.00 427.94 153,202.11 1,105.94 645.55 460.39 150,692.00 156 12/1/27 1,105.94 654.30 451.64 152,750.47 1,105.94 643.58 462.36 150,229.64 157 1/1/28 1,105.94 674.12 431.82 152,318.65 1,105.94 641.61 464.33 149,765.30 158 2/1/28 1,105.94 672.21 433.73 151,884.92 1,105.94 639.62 466.32 149,298.99 159 3/1/28 1,105.94 627.05 478.89 151,406.03 1,105.94 637.63 468.31 148,830.68 160 4/1/28 1,105.94 668.18 437.76 150,968.27 1,105.94 635.63 470.31 148,360.37 161 5/1/28 1,105.94 644.76 461.18 150,507.09 1,105.94 633.62 472.32 147,888.05 162 6/1/28 1,105.94 664.22 441.72 150,065.37 1,105.94 631.61 474.33 147,413.72 163 7/1/28 1,105.94 640.90 465.04 149,600.34 1,105.94 629.58 476.36 146,937.36 164 8/1/28 1,105.94 660.22 445.72 149,154.61 1,105.94 627.54 478.40 146,458.96 165 9/1/28 1,105.94 658.25 447.69 148,706.92 1,105.94 625.50 480.44 145,978.52 166 10/1/28 1,105.94 635.10 470.84 148,236.08 1,105.94 623.45 482.49 145,496.03 167 11/1/28 1,105.94 654.19 451.75 147,784.34 1,105.94 621.39 484.55 145,011.48 168 12/1/28 1,105.94 631.16 474.78 147,309.56 1,105.94 619.32 486.62 144,524.86 169 1/1/29 1,105.94 650.11 455.83 146,853.73 1,105.94 617.24 488.70 144,036.16 170 2/1/29 1,105.94 648.09 457.85 146,395.88 1,105.94 615.15 490.79 143,545.38 171 3/1/29 1,105.94 583.55 522.39 145,873.49 1,105.94 613.06 492.88 143,052.50 172 4/1/29 1,105.94 643.77 462.17 145,411.32 1,105.94 610.95 494.99 142,557.51 173 5/1/29 1,105.94 621.03 484.91 144,926.40 1,105.94 608.84 497.10 142,060.41 174 6/1/29 1,105.94 639.59 466.35 144,460.05 1,105.94 606.72 499.22 141,561.18 175 7/1/29 1,105.94 616.96 488.98 143,971.08 1,105.94 604.58 501.36 141,059.83 176 8/1/29 1,105.94 635.37 470.57 143,500.51 1,105.94 602.44 503.50 140,556.33 177 9/1/29 1,105.94 633.30 472.64 143,027.87 1,105.94 600.29 505.65 140,050.68 178 10/1/29 1,105.94 610.85 495.09 142,532.77 1,105.94 598.13 507.81 139,542.88 179 11/1/29 1,105.94 629.02 476.92 142,055.86 1,105.94 595.96 509.98 139,032.90 180 12/1/29 1,105.94 606.70 499.24 141,556.62 1,105.94 593.79 512.15 138,520.75 181 1/1/30 1,105.94 624.72 481.22 141,075.39 1,105.94 591.60 514.34 138,006.41 182 2/1/30 1,105.94 622.59 483.35 140,592.05 1,105.94 589.40 516.54 137,489.87 183 3/1/30 1,105.94 560.42 545.52 140,046.52 1,105.94 587.20 518.74 136,971.13 184 4/1/30 1,105.94 618.05 487.89 139,558.63 1,105.94 584.98 520.96 136,450.17 185 5/1/30 1,105.94 596.03 509.91 139,048.73 1,105.94 582.76 523.18 135,926.98 186 6/1/30 1,105.94 613.65 492.29 138,556.43 1,105.94 580.52 525.42 135,401.56 187 7/1/30 1,105.94 591.75 514.19 138,042.25 1,105.94 578.28 527.66 134,873.90 188 8/1/30 1,105.94 609.21 496.73 137,545.51 1,105.94 576.02 529.92 134,343.99 189 9/1/30 1,105.94 607.02 498.92 137,046.59 1,105.94 573.76 532.18 133,811.81 190 10/1/30 1,105.94 585.30 520.64 136,525.95 1,105.94 571.49 534.45 133,277.35 191 11/1/30 1,105.94 602.52 503.42 136,022.53 1,105.94 569.21 536.73 132,740.62 192 12/1/30 1,105.94 580.93 525.01 135,497.52 1,105.94 566.91 539.03 132,201.59 193 1/1/31 1,105.94 597.98 507.96 134,989.55 1,105.94 564.61 541.33 131,660.26 194 2/1/31 1,105.94 595.74 510.20 134,479.35 1,105.94 562.30 543.64 131,116.62 195 3/1/31 1,105.94 536.05 569.89 133,909.46 1,105.94 559.98 545.96 130,570.66 196 4/1/31 1,105.94 590.97 514.97 133,394.49 1,105.94 557.65 548.29 130,022.37 197 5/1/31 1,105.94 569.71 536.23 132,858.25 1,105.94 555.30 550.64 129,471.73 198 6/1/31 1,105.94 586.33 519.61 132,338.64 1,105.94 552.95 552.99 128,918.74 199 7/1/31 1,105.94 565.20 540.74 131,797.90 1,105.94 550.59 555.35 128,363.39 200 8/1/31 1,105.94 581.65 524.29 131,273.61 1,105.94 548.22 557.72 127,805.67 201 9/1/31 1,105.94 579.34 526.60 130,747.00 1,105.94 545.84 560.10 127,245.57 202 10/1/31 1,105.94 558.40 547.54 130,199.46 1,105.94 543.44 562.50 126,683.07 203 11/1/31 1,105.94 574.60 531.34 129,668.12 1,105.94 541.04 564.90 126,118.17 204 12/1/31 1,105.94 553.79 552.15 129,115.97 1,105.94 538.63 567.31 125,550.86 205 1/1/32 1,105.94 569.81 536.13 128,579.84 1,105.94 536.21 569.73 124,981.13 206 2/1/32 1,105.94 567.45 538.49 128,041.35 1,105.94 533.77 572.17 124,408.96 207 3/1/32 1,105.94 528.62 577.32 127,464.03 1,105.94 531.33 574.61 123,834.35 208 4/1/32 1,105.94 562.52 543.42 126,920.61 1,105.94 528.88 577.06 123,257.29 209 5/1/32 1,105.94 542.06 563.88 126,356.73 1,105.94 526.41 579.53 122,677.76

Case3:15-cv-01806-WHO Document30 Filed07/14/15 Page40 of 45 LOAN AMORTIZATION COMPARISON 10,957 INTEREST DAYS CALCULATION 10,800 INTEREST DAYS CALCULATION DUE INTEREST INTEREST DATE PAYMENT @ 5.125%p.a. PRINCIPAL BALANCE PAYMENT @ 5.125%p.a. PRINCIPAL BALANCE 210 6/1/32 1,105.94 557.64 548.30 125,808.42 1,105.94 523.94 582.00 122,095.76 211 7/1/32 1,105.94 537.31 568.63 125,239.79 1,105.94 521.45 584.49 121,511.27 212 8/1/32 1,105.94 552.71 553.23 124,686.56 1,105.94 518.95 586.99 120,924.28 213 9/1/32 1,105.94 550.27 555.67 124,130.88 1,105.94 516.45 589.49 120,334.79 214 10/1/32 1,105.94 530.14 575.80 123,555.09 1,105.94 513.93 592.01 119,742.78 215 11/1/32 1,105.94 545.27 560.67 122,994.42 1,105.94 511.40 594.54 119,148.24 216 12/1/32 1,105.94 525.29 580.65 122,413.77 1,105.94 508.86 597.08 118,551.16 217 1/1/33 1,105.94 540.24 565.70 121,848.06 1,105.94 506.31 599.63 117,951.54 218 2/1/33 1,105.94 537.74 568.20 121,279.86 1,105.94 503.75 602.19 117,349.35 219 3/1/33 1,105.94 483.44 622.50 120,657.36 1,105.94 501.18 604.76 116,744.59 220 4/1/33 1,105.94 532.48 573.46 120,083.90 1,105.94 498.60 607.34 116,137.24 221 5/1/33 1,105.94 512.86 593.08 119,490.82 1,105.94 496.00 609.94 115,527.31 222 6/1/33 1,105.94 527.34 578.60 118,912.22 1,105.94 493.40 612.54 114,914.76 223 7/1/33 1,105.94 507.85 598.09 118,314.13 1,105.94 490.78 615.16 114,299.61 224 8/1/33 1,105.94 522.14 583.80 117,730.33 1,105.94 488.15 617.79 113,681.82 225 9/1/33 1,105.94 519.57 586.37 117,143.96 1,105.94 485.52 620.42 113,061.40 226 10/1/33 1,105.94 500.30 605.64 116,538.32 1,105.94 482.87 623.07 112,438.32 227 11/1/33 1,105.94 514.31 591.63 115,946.69 1,105.94 480.21 625.73 111,812.59 228 12/1/33 1,105.94 495.19 610.75 115,335.94 1,105.94 477.53 628.41 111,184.18 229 1/1/34 1,105.94 509.00 596.94 114,739.00 1,105.94 474.85 631.09 110,553.09 230 2/1/34 1,105.94 506.37 599.57 114,139.42 1,105.94 472.15 633.79 109,919.30 231 3/1/34 1,105.94 454.97 650.97 113,488.46 1,105.94 469.45 636.49 109,282.81 232 4/1/34 1,105.94 500.85 605.09 112,883.36 1,105.94 466.73 639.21 108,643.60 233 5/1/34 1,105.94 482.11 623.83 112,259.53 1,105.94 464.00 641.94 108,001.66 234 6/1/34 1,105.94 495.42 610.52 111,649.01 1,105.94 461.26 644.68 107,356.98 235 7/1/34 1,105.94 476.83 629.11 111,019.91 1,105.94 458.50 647.44 106,709.54 236 8/1/34 1,105.94 489.95 615.99 110,403.92 1,105.94 455.74 650.20 106,059.34 237 9/1/34 1,105.94 487.23 618.71 109,785.21 1,105.94 452.96 652.98 105,406.36 238 10/1/34 1,105.94 468.87 637.07 109,148.15 1,105.94 450.17 655.77 104,750.59 239 11/1/34 1,105.94 481.69 624.25 108,523.90 1,105.94 447.37 658.57 104,092.03 240 12/1/34 1,105.94 463.49 642.45 107,881.45 1,105.94 444.56 661.38 103,430.65 241 1/1/35 1,105.94 476.10 629.84 107,251.61 1,105.94 441.74 664.20 102,766.44 242 2/1/35 1,105.94 473.32 632.62 106,618.99 1,105.94 438.90 667.04 102,099.40 243 3/1/35 1,105.94 425.00 680.94 105,938.05 1,105.94 436.05 669.89 101,429.51 244 4/1/35 1,105.94 467.53 638.41 105,299.63 1,105.94 433.19 672.75 100,756.76 245 5/1/35 1,105.94 449.72 656.22 104,643.41 1,105.94 430.32 675.62 100,081.13 246 6/1/35 1,105.94 461.81 644.13 103,999.28 1,105.94 427.43 678.51 99,402.62 247 7/1/35 1,105.94 444.16 661.78 103,337.50 1,105.94 424.53 681.41 98,721.21 248 8/1/35 1,105.94 456.05 649.89 102,687.61 1,105.94 421.62 684.32 98,036.90 249 9/1/35 1,105.94 453.18 652.76 102,034.85 1,105.94 418.70 687.24 97,349.65 250 10/1/35 1,105.94 435.77 670.17 101,364.69 1,105.94 415.76 690.18 96,659.48 251 11/1/35 1,105.94 447.34 658.60 100,706.09 1,105.94 412.82 693.12 95,966.36 252 12/1/35 1,105.94 430.10 675.84 100,030.25 1,105.94 409.86 696.08 95,270.27 253 1/1/36 1,105.94 441.45 664.49 99,365.76 1,105.94 406.88 699.06 94,571.22 254 2/1/36 1,105.94 438.52 667.42 98,698.34 1,105.94 403.90 702.04 93,869.17 255 3/1/36 1,105.94 407.47 698.47 97,999.87 1,105.94 400.90 705.04 93,164.13 256 4/1/36 1,105.94 432.49 673.45 97,326.43 1,105.94 397.89 708.05 92,456.08 257 5/1/36 1,105.94 415.66 690.28 96,636.15 1,105.94 394.86 711.08 91,745.01 258 6/1/36 1,105.94 426.47 679.47 95,956.68 1,105.94 391.83 714.11 91,030.89 259 7/1/36 1,105.94 409.82 696.12 95,260.56 1,105.94 388.78 717.16 90,313.73 260 8/1/36 1,105.94 420.40 685.54 94,575.02 1,105.94 385.71 720.23 89,593.51 261 9/1/36 1,105.94 417.38 688.56 93,886.46 1,105.94 382.64 723.30 88,870.21 262 10/1/36 1,105.94 400.97 704.97 93,181.49 1,105.94 379.55 726.39 88,143.81 263 11/1/36 1,105.94 411.23 694.71 92,486.78 1,105.94 376.45 729.49 87,414.32 264 12/1/36 1,105.94 395.00 710.94 91,775.84 1,105.94 373.33 732.61 86,681.71 265 1/1/37 1,105.94 405.02 700.92 91,074.92 1,105.94 370.20 735.74 85,945.98 266 2/1/37 1,105.94 401.93 704.01 90,370.91 1,105.94 367.06 738.88 85,207.10 267 3/1/37 1,105.94 360.23 745.71 89,625.20 1,105.94 363.91 742.03 84,465.06 268 4/1/37 1,105.94 395.53 710.41 88,914.80 1,105.94 360.74 745.20 83,719.86 269 5/1/37 1,105.94 379.74 726.20 88,188.60 1,105.94 357.55 748.39 82,971.47 270 6/1/37 1,105.94 389.19 716.75 87,471.85 1,105.94 354.36 751.58 82,219.89 271 7/1/37 1,105.94 373.58 732.36 86,739.49 1,105.94 351.15 754.79 81,465.10 272 8/1/37 1,105.94 382.80 723.14 86,016.35 1,105.94 347.92 758.02 80,707.08 273 9/1/37 1,105.94 379.61 726.33 85,290.01 1,105.94 344.69 761.25 79,945.83 274 10/1/37 1,105.94 364.26 741.68 84,548.33 1,105.94 341.44 764.50 79,181.32 275 11/1/37 1,105.94 373.13 732.81 83,815.52 1,105.94 338.17 767.77 78,413.55 276 12/1/37 1,105.94 357.96 747.98 83,067.54 1,105.94 334.89 771.05 77,642.51 277 1/1/38 1,105.94 366.59 739.35 82,328.20 1,105.94 331.60 774.34 76,868.16 278 2/1/38 1,105.94 363.33 742.61 81,585.59 1,105.94 328.29 777.65 76,090.51 279 3/1/38 1,105.94 325.21 780.73 80,804.86 1,105.94 324.97 780.97 75,309.54

Case3:15-cv-01806-WHO Document30 Filed07/14/15 Page41 of 45 LOAN AMORTIZATION COMPARISON 10,957 INTEREST DAYS CALCULATION 10,800 INTEREST DAYS CALCULATION DUE INTEREST INTEREST DATE PAYMENT @ 5.125%p.a. PRINCIPAL BALANCE PAYMENT @ 5.125%p.a. PRINCIPAL BALANCE 280 4/1/38 1,105.94 356.61 749.33 80,055.52 1,105.94 321.63 784.31 74,525.24 281 5/1/38 1,105.94 341.90 764.04 79,291.49 1,105.94 318.28 787.66 73,737.58 282 6/1/38 1,105.94 349.93 756.01 78,535.48 1,105.94 314.92 791.02 72,946.57 283 7/1/38 1,105.94 335.41 770.53 77,764.95 1,105.94 311.54 794.40 72,152.17 284 8/1/38 1,105.94 343.19 762.75 77,002.20 1,105.94 308.15 797.79 71,354.38 285 9/1/38 1,105.94 339.83 766.11 76,236.08 1,105.94 304.74 801.20 70,553.18 286 10/1/38 1,105.94 325.59 780.35 75,455.74 1,105.94 301.32 804.62 69,748.56 287 11/1/38 1,105.94 333.00 772.94 74,682.80 1,105.94 297.88 808.06 68,940.51 288 12/1/38 1,105.94 318.96 786.98 73,895.82 1,105.94 294.43 811.51 68,129.00 289 1/1/39 1,105.94 326.12 779.82 73,115.99 1,105.94 290.97 814.97 67,314.03 290 2/1/39 1,105.94 322.68 783.26 72,332.73 1,105.94 287.49 818.45 66,495.57 291 3/1/39 1,105.94 288.33 817.61 71,515.11 1,105.94 283.99 821.95 65,673.63 292 4/1/39 1,105.94 315.61 790.33 70,724.78 1,105.94 280.48 825.46 64,848.17 293 5/1/39 1,105.94 302.05 803.89 69,920.90 1,105.94 276.96 828.98 64,019.18 294 6/1/39 1,105.94 308.57 797.37 69,123.53 1,105.94 273.42 832.52 63,186.66 295 7/1/39 1,105.94 295.22 810.72 68,312.81 1,105.94 269.86 836.08 62,350.58 296 8/1/39 1,105.94 301.48 804.46 67,508.34 1,105.94 266.29 839.65 61,510.93 297 9/1/39 1,105.94 297.93 808.01 66,700.33 1,105.94 262.70 843.24 60,667.69 298 10/1/39 1,105.94 284.87 821.07 65,879.26 1,105.94 259.10 846.84 59,820.85 299 11/1/39 1,105.94 290.74 815.20 65,064.06 1,105.94 255.48 850.46 58,970.40 300 12/1/39 1,105.94 277.88 828.06 64,235.99 1,105.94 251.85 854.09 58,116.31 301 1/1/40 1,105.94 283.49 822.45 63,413.54 1,105.94 248.21 857.73 57,258.57 302 2/1/40 1,105.94 279.86 826.08 62,587.46 1,105.94 244.54 861.40 56,397.17 303 3/1/40 1,105.94 258.39 847.55 61,739.91 1,105.94 240.86 865.08 55,532.10 304 4/1/40 1,105.94 272.47 833.47 60,906.44 1,105.94 237.17 868.77 54,663.33 305 5/1/40 1,105.94 260.12 845.82 60,060.62 1,105.94 233.46 872.48 53,790.84 306 6/1/40 1,105.94 265.06 840.88 59,219.74 1,105.94 229.73 876.21 52,914.64 307 7/1/40 1,105.94 252.92 853.02 58,366.71 1,105.94 225.99 879.95 52,034.69 308 8/1/40 1,105.94 257.58 848.36 57,518.36 1,105.94 222.23 883.71 51,150.98 309 9/1/40 1,105.94 253.84 852.10 56,666.26 1,105.94 218.46 887.48 50,263.49 310 10/1/40 1,105.94 242.01 863.93 55,802.33 1,105.94 214.67 891.27 49,372.22 311 11/1/40 1,105.94 246.27 859.67 54,942.66 1,105.94 210.86 895.08 48,477.14 312 12/1/40 1,105.94 234.65 871.29 54,071.37 1,105.94 207.04 898.90 47,578.24 313 1/1/41 1,105.94 238.63 867.31 53,204.05 1,105.94 203.20 902.74 46,675.50 314 2/1/41 1,105.94 234.80 871.14 52,332.91 1,105.94 199.34 906.60 45,768.90 315 3/1/41 1,105.94 208.60 897.34 51,435.58 1,105.94 195.47 910.47 44,858.43 316 4/1/41 1,105.94 227.00 878.94 50,556.63 1,105.94 191.58 914.36 43,944.08 317 5/1/41 1,105.94 215.92 890.02 49,666.61 1,105.94 187.68 918.26 43,025.81 318 6/1/41 1,105.94 219.19 886.75 48,779.86 1,105.94 183.76 922.18 42,103.63 319 7/1/41 1,105.94 208.33 897.61 47,882.25 1,105.94 179.82 926.12 41,177.51 320 8/1/41 1,105.94 211.31 894.63 46,987.63 1,105.94 175.86 930.08 40,247.43 321 9/1/41 1,105.94 207.37 898.57 46,089.05 1,105.94 171.89 934.05 39,313.38 322 10/1/41 1,105.94 196.84 909.10 45,179.95 1,105.94 167.90 938.04 38,375.34 323 11/1/41 1,105.94 199.39 906.55 44,273.40 1,105.94 163.89 942.05 37,433.30 324 12/1/41 1,105.94 189.08 916.86 43,356.54 1,105.94 159.87 946.07 36,487.23 325 1/1/42 1,105.94 191.34 914.60 42,441.94 1,105.94 155.83 950.11 35,537.12 326 2/1/42 1,105.94 187.30 918.64 41,523.31 1,105.94 151.77 954.17 34,582.95 327 3/1/42 1,105.94 165.52 940.42 40,582.88 1,105.94 147.70 958.24 33,624.71 328 4/1/42 1,105.94 179.10 926.84 39,656.04 1,105.94 143.61 962.33 32,662.37 329 5/1/42 1,105.94 169.36 936.58 38,719.47 1,105.94 139.50 966.44 31,695.93 330 6/1/42 1,105.94 170.88 935.06 37,784.41 1,105.94 135.37 970.57 30,725.36 331 7/1/42 1,105.94 161.37 944.57 36,839.84 1,105.94 131.22 974.72 29,750.64 332 8/1/42 1,105.94 162.58 943.36 35,896.48 1,105.94 127.06 978.88 28,771.76 333 9/1/42 1,105.94 158.42 947.52 34,948.96 1,105.94 122.88 983.06 27,788.70 334 10/1/42 1,105.94 149.26 956.68 33,992.28 1,105.94 118.68 987.26 26,801.44 335 11/1/42 1,105.94 150.01 955.93 33,036.35 1,105.94 114.46 991.48 25,809.97 336 12/1/42 1,105.94 141.09 964.85 32,071.50 1,105.94 110.23 995.71 24,814.26 337 1/1/43 1,105.94 141.54 964.40 31,107.10 1,105.94 105.98 999.96 23,814.29 338 2/1/43 1,105.94 137.28 968.66 30,138.44 1,105.94 101.71 1,004.23 22,810.06 339 3/1/43 1,105.94 120.14 985.80 29,152.64 1,105.94 97.42 1,008.52 21,801.54 340 4/1/43 1,105.94 128.66 977.28 28,175.36 1,105.94 93.11 1,012.83 20,788.71 341 5/1/43 1,105.94 120.33 985.61 27,189.75 1,105.94 88.79 1,017.15 19,771.55 342 6/1/43 1,105.94 119.99 985.95 26,203.80 1,105.94 84.44 1,021.50 18,750.05 343 7/1/43 1,105.94 111.91 994.03 25,209.77 1,105.94 80.08 1,025.86 17,724.19 344 8/1/43 1,105.94 111.26 994.68 24,215.09 1,105.94 75.70 1,030.24 16,693.95 345 9/1/43 1,105.94 106.87 999.07 23,216.02 1,105.94 71.30 1,034.64 15,659.31 346 10/1/43 1,105.94 99.15 1,006.79 22,209.23 1,105.94 66.88 1,039.06 14,620.25 347 11/1/43 1,105.94 98.01 1,007.93 21,201.30 1,105.94 62.44 1,043.50 13,576.75 348 12/1/43 1,105.94 90.55 1,015.39 20,185.91 1,105.94 57.98 1,047.96 12,528.79 349 1/1/44 1,105.94 89.08 1,016.86 19,169.05 1,105.94 53.51 1,052.43 11,476.36

Case3:15-cv-01806-WHO Document30 Filed07/14/15 Page42 of 45 LOAN AMORTIZATION COMPARISON 10,957 INTEREST DAYS CALCULATION 10,800 INTEREST DAYS CALCULATION DUE INTEREST INTEREST DATE PAYMENT @ 5.125%p.a. PRINCIPAL BALANCE PAYMENT @ 5.125%p.a. PRINCIPAL BALANCE 350 2/1/44 1,105.94 84.60 1,021.34 18,147.71 1,105.94 49.01 1,056.93 10,419.43 351 3/1/44 1,105.94 74.92 1,031.02 17,116.69 1,105.94 44.50 1,061.44 9,357.99 352 4/1/44 1,105.94 75.54 1,030.40 16,086.29 1,105.94 39.97 1,065.97 8,292.02 353 5/1/44 1,105.94 68.70 1,037.24 15,049.05 1,105.94 35.41 1,070.53 7,221.49 354 6/1/44 1,105.94 66.41 1,039.53 14,009.53 1,105.94 30.84 1,075.10 6,146.39 355 7/1/44 1,105.94 59.83 1,046.11 12,963.42 1,105.94 26.25 1,079.69 5,066.70 356 8/1/44 1,105.94 57.21 1,048.73 11,914.69 1,105.94 21.64 1,084.30 3,982.40 357 9/1/44 1,105.94 52.58 1,053.36 10,861.33 1,105.94 17.01 1,088.93 2,893.47 358 10/1/44 1,105.94 46.39 1,059.55 9,801.78 1,105.94 12.36 1,093.58 1,799.89 359 11/1/44 1,105.94 43.26 1,062.68 8,739.09 1,105.94 7.69 1,098.25 701.64 360 12/1/44 1,105.94 37.32 1,068.62 7,670.48 704.63 3.00 701.63 0.00 398,138.40 202,779.44 195,358.96 397,737.09 194,707.65 203,029.44 Principal balance remaining 7,670.48 0.00 10,957 calendar days between December 1, 2014 and November 30, 2044

Case3:15-cv-01806-WHO Document30 Filed07/14/15 Page43 of 45 Exhibit 5

Case3:15-cv-01806-WHO Document30 Filed07/14/15 Page44 of 45 KEEN0000001

Case3:15-cv-01806-WHO Document30 Filed07/14/15 Page45 of 45 KEEN0000002