Financial Mathematics in Leasing
Financial Mathematics in Leasing
Financial Mathematics in Leasing
The documentation may have changed since you downloaded the PDF. You can always find the latest information on SAP Help
Portal.
Note
This PDF document contains the selected topic and its subtopics (max. 150) in the selected structure. Subtopics from other structures are not included.
2015 SAP SE or an SAP affiliate company. All rights reserved. No part of this publication may be reproduced or transmitted in any form or for any purpose
without the express permission of SAP SE. The information contained herein may be changed without prior notice. Some software products marketed by SAP
SE and its distributors contain proprietary software components of other software vendors. National product specifications may vary. These materials are
provided by SAP SE and its affiliated companies ("SAP Group") for informational purposes only, without representation or warranty of any kind, and SAP
Group shall not be liable for errors or omissions with respect to the materials. The only warranties for SAP Group products and services are those that are set
forth in the express warranty statements accompanying such products and services, if any. Nothing herein should be construed as constituting an additional
warranty. SAP and other SAP products and services mentioned herein as well as their respective logos are trademarks or registered trademarks of SAP SE in
Germany and other countries. Please see www.sap.com/corporate-en/legal/copyright/index.epx#trademark for additional trademark information and notices.
Table of content
PUBLIC
2014 SAP SE or an SAP affiliate company. All rights reserved.
Page 1 of 14
Table of content
1 Financial Mathematics in Leasing
1.1 Payment Structure and Payment Structure Variants
1.1.1 Adjustment of the Payment Structure During Change Processes
1.1.2 Flow Categories
1.2 Cash Flow
1.3 Financing Views
1.3.1 Subsidy and Participation
1.4 Calculation Procedure
1.4.1 Effective Interest Rate Calculation
1.5 Calculation of Rate per Thousand
1.6 Interim Periods
1.7 Interest Calculation Methods and Types
1.8 Floating Rate Adjustment
1.8.1 Interest Rate Adjustment for Leasing Documents
1.8.2 Evaluation of Successful Interest Rate Adjustment
1.8.3 Evaluation of Interest Rate Adjustment in Documents Containing E
1.8.4 Floating Rate Adjustment: Example
PUBLIC
2014 SAP SE or an SAP affiliate company. All rights reserved.
Page 2 of 14
Prerequisites
You have made settings in the following Customizing activity:
Customer Relationship Management under
Payment Structure Variants .
Financial Services
Leasing
Define
Activities
In the master data of the financing product, select the required pricing processes and assign to these the payment structure variants that you want to use for
the product. You must use the Default indicator to specify which payment structure variants are used by default.
Page 3 of 14
Prerequisites
1. You have defined payment structure variants in Customizing for SAP Customer Relationship Management (SAP CRM) under
Customer Relationship Management Financial Services
Leasing Financial Mathematics Settings
Variants and Additional Flows
Define
Payment Structure Variants .
2. You have assigned a payment structure variant to the required pricing process in the master data of the financing product (in the "Distribution Chains"
assignment block) and entered the specific details for the variant in the payment structure.
You have to make the following settings in Customizing for SAP CRM in the case of change processes without payment structure variants:
Additional one-time flows for change processes:
Customer Relationship Management Financial Services
Additional One-Time Flows for Change Processes
Date rules to restrict the duration of the payment structure:
Customer Relationship Management Financial Services
Rules for Change Date and End-of-Lease
Leasing
Leasing
Date
Features
You can:
Execute a change process with a payment structure variant
When you execute a change process, you enter a payment structure variant. The system discards the current payment structure and searches the
product master data of the financing product for a new payment structure that belongs to the selected variant. Consequently, the date on which you
executed the change becomes the end date of the validity period of the present payment structure. You can use this method for a renewal, for example.
The system behaves in the same way when you change a product.
Execute a change process without a payment structure variant for:
Financing processes
You use two date rules to limit the duration of the payment structure. The system deletes all entries in the payment structure before the
adjustment date and after the contract end date. The date rules define the new valid from and valid to dates of the new payment structure.
Terminating processes
The system discards the entire payment structure. You can enter one-time flows in Customizing for all processes (such as amount financed, fee).
The system then automatically adds these to the payment structure.
For change processes, you need to calculate a remaining balance or the amount to be cleared (for fees) that must be transferred to the subsequent process.
Financial mathematics provides a function for this. This function calculates the remaining balance that is due for the current cash flow . This provides the
basis for determining the renewal conditions in the Internet Pricing and Configurator (IPC) tool for the subsequent process. Alternatively, you can implement
your own method for calculating the remaining balance, for example, by discounting outstanding payments. The calculation for the new business process is
completely decoupled. The newly calculated cash flow relates to the payment structure of the new item only and is calculated after you execute a change
process as in new business.
Note
When you execute a business process, the new process manages the data in the validity period of this process. You can get an overview of the payment
schedule's history by navigating to those contract items that manage the previous business processes.
PUBLIC
2014 SAP SE or an SAP affiliate company. All rights reserved.
Page 4 of 14
Prerequisites
You have made setting in the following Customizing activities:
Customer Relationship Management
Financial Services
Leasing
Prerequisites
To be able to use different financing views, you must have defined these in Customizing for Customer Relationship Management under
Services
Leasing Financial Mathematics Settings
Financing Views .
Financial
Note
You must define at least the customer financing view so that the system can calculate the customer cash flow or payment schedule in a contract.
If you want to use subsidies and participations, you must also configure the calculation procedure and make the settings for processing third-party
business relationships.
Activities
In the master data of the financing product, you assign the financing views that you require for a product. Here you also assign the interest calculation
methods and corresponding parameters to the views. You can activate the financing views manually or using the Application Programming Interface (API).
Note
You must assign and activate at least the customer financing view so that the system can calculate a payment schedule in a contract.
More Information
Example: Subsidy and Participation
Page 5 of 14
The lessor provides financing at a base rate of 10 % p.a. The manufacturer grants an interest subsidy of 2 % p.a. for the entire period (subsidy view). The
dealer receives an interest participation of 1% p.a. for brokering the contract (participation view).
The installment to be paid by the lessee is based on an interest rate of 9 % p.a. (customer view).
Prerequisites
To depict this calculation, you must make the following settings in Customizing:
Customer Relationship Management
Financial Services
Financing Views
Financial Services
Financing Views
In this Customizing activity, you define which additional condition functions are to be used to calculate subsidies and participations. In this example, these are
the delta conditions for the customer interest rate. You can also enter the additional condition functions, such as discount conditions, to be used in the
calculation. In the calculation procedure, you can freely configure the algorithm that determines the precise calculation of subsidies and participations.
Customer Relationship Management
Calculation Sequence:
Financial Services
Configure
In this Customizing activity, you specify the sequence for calculating the different financing views.
Result
The system creates and saves a cash flow and a payment schedule for the Customer View . It creates and saves the payment schedule for the
Participation , Subsidy , and Effective Interest views.
More Information
Third-Party Business Relationships
Prerequisites
You have performed all the activities in Customizing for SAP Customer Relationship Management (SAP CRM) under
Financial Services
Leasing Financial Mathematics Settings
Configure FIMA Calculation Procedure .
Activities
In the master data of the financing product, you select the required calculation procedure and assign it to a pricing process and, if necessary, to a sub-pricing
process. You can assign any number of calculation procedures for each pricing process in the master data of the product. In doing so, you must select one
calculation procedure as Default . The system automatically suggests this procedure in the quotation. However, you can select a different calculation
procedure manually.
Note
You must have defined a calculation procedure for the New Lease (NEWL) business transaction. This calculation procedure is copied to all follow-on
processes, unless you assign a different calculation procedure to the follow-on process in the product master data.
Page 6 of 14
Use
The effective interest rate is calculated in a special financing view in which the system stores a payment schedule, known as the comparison account, as the
basis for the calculation. You assign the legally stipulated methods used to calculate the effective interest rate in the master data of the financing product
under Distribution Chains . Leasing supports the current methods, such as AIBD/ISMA.
You can specify whether the financial mathematics flows are not relevant for the effective interest rate. You do this in the Customizing activity for excluding
flows from a financing view. If you want to make extensive changes to the effective interest payment schedule for a specific customer, you can make these
changes in a Business Add-In (BAdI); for example, you can use a BAdI to calculate an effective interest rate for a customer.
We provide default implementations for creating the Effective Interest Rate financing view and for calculating the effective interest rate for the lessor. The
system copies the payment schedule created by financial mathematics to the customer view. It also copies the payment schedule for all other financing views
(such as the subsidy view). The calculation algorithm determines the lessor's return on investment for this payment schedule.
Prerequisites
You have made the following settings in Customizing for Customer Relationship Management under
Mathematics Settings:
FinancialServices
Specified that the financial mathematics flows are not relevant for the effective interest rate :
Financing Views
Exclude Flow Categories from a View.
Configured the BAdI for calculating the lessor's return on investment:
Configure FIMA Calculation Procedure Business Add-Ins
CRM FIMA Calculation Procedure
Leasing
Financial
BAdI: Calculation.
Note
You do not execute the calculations you need for the accrual of payments in lease accounting in the CRM system but in the lease accounting
system that recalculates on request the effective interest rates required for the accrual.
Example
Monthly fee of USD 100; in arrears at the end of the month, to be calculated for 15 days:
Amount in USD
Not included
0.00
50.00
Included in entirety
100.00
PUBLIC
2014 SAP SE or an SAP affiliate company. All rights reserved.
Page 7 of 14
Use
You can use the following types of interest calculation in leasing:
Linear interest calculation
The interest amount is calculated according to the following formula:
Amount = calculation base amount * percentage / 100 * interest calculation method
Interest calculated linearly is not capitalized in leasing. As a result, planned but unpaid interest is transferred to subsequent periods in sums so that it can be
deducted successively from the next payment installments (principle of simple daily interest ).
You can also use various interest calculation methods to calculate interest using different calculation bases.
The calculation methods are always based on the specific number of days in the calculation period in relation to the defined number of days for the calendar
year that is, according to the quotient DAYS/DAY_BASE.
You can use the following interest calculation methods in leasing:
360E/360
The system always assumes 30 days per month when calculating the interest between two dates; a year with 360 days is assumed.
act/360
The system uses the actual number of calendar days to calculate the interest between two dates; a year with 360 days is assumed.
act/365
The system uses the actual number of calendar days to calculate the interest between two dates; a year with 365 days is assumed.
act/actY
The system uses the actual number of calendar days to calculate the interest between two dates; the actual number of days in the calendar year is assumed.
365/365
The system uses the actual number of calendar days to calculate the interest between two dates; the extra day in a leap year (February 29) is not included in
the calculation period. A year with 365 days is assumed.
Act/ActE
The system uses the actual number of calendar days to calculate the interest between two dates; a calendar year with 366 days is assumed if the extra day in
a leap year (February 29) is included in the calculation period, otherwise a calendar year with 365 days is assumed.
Activities
You assign the interest calculation method in the master data in the financing product for each financing view. You also assign the interest calculation type
(linear or exponential) to the financing view.
For each condition in the payment structure it is possible to use a different interest calculation method to that which you want to use for the financing as a
whole.
The specified calculation type (exponential or linear) applies to the entire financing view. If you want to perform linear calculations, you can make an exception
only depending on the flow category and specifically for zero payments with interest capitalizations.
Page 8 of 14
If the nominal interest rate of a lease is linked to a particular reference interest rate, such as LIBOR or EURIBOR, you can use this function to flexibly adjust
the nominal interest rate to the changes to the reference interest rate.
If the installments to be paid are to be adjusted to the interest rate fluctuations, you can flexibly link the nominal payable rate to a reference rate. The nominal
interest rate is adjusted on the date on which the reference interest rate is changed. You can use the prior days to enter a date of interest rate determination
that is different to the interest rate adjustment date.
In the case of payment structures with annuities, the periods in the past are fixed. This means that the payment, interest, and repayment remain the same.
The system recalculates the payments for future settlement periods accordingly. Here you can select the period from which the payments are recalculated.
The payments are fixed for the periods between the fixed and recalculated periods; only the interest/repayment split is changed.
You can change the reference interest rate on any date in a settlement period, and therefore several times in a settlement period. The various nominal interest
rates that can occur in a settlement period as a result are settled to the day. You can adjust documents ad hoc (to any date) or periodically (to period
boundaries).
You do not have to individually process the contracts that need to be adjusted; instead you can execute mass document processing. Before the start of
processing, you can select whether evaluation data about the interest rate adjustment run is saved to the database, and is then available for reporting.
Prerequisites
You have defined and entered the reference interest rates you require and assigned these to the corresponding reference interest profile in Customizing
for SAP Customer Relationship Management (SAP CRM). You have to make additional settings in the reference interest profile. These include whether
the profile is a periodic or ad hoc adjustment profile and the appointment types in which the adjustment dates are stored.
Customer Relationship Management Financial Services
Leasing Financial Mathematics Settings
Edit Reference Interest Rate .
In the financing product you must define the reference interest profile to which the adjustment is linked. In the financing views set you assign the
reference interest profile to the base financing view. The system checks these conditions before adjustment. It selects only documents with this
reference interest profile.
If you use customer-specific fields in the database table CRMD_FS_FRA, you have to fill these using the Business Add-In
BADI_CRM_FS_FRA_INDEX.
Customer Relationship Management
Customer-Specific Fields in Index Table
Financial Services
.
Leasing
BAdI: Fill
Features
The following functions are available:
To optimize performance, floating rate adjustment for contracts is executed in a mass run using parallel processing. You trigger the process by choosing
Execute Floating Rate Adjustment (CRM_FS_FRA). On the selection screen, you can restrict the selection by entering various criteria.
You can use the Business Add-Ins (BAdIs) for the enhancement spot CRM_FS_FRA_TOOLS to influence the floating rate adjustment as follows:
Business Add-In
Description
BADI_CRM_FS_FRA_CHECKS
Checks the specific conditions that must be met before a document can be
adjusted. If the document does not meet these conditions, the interest rate is not
adjusted. However, a next adjustment date is entered so that the document can
be adjusted the next time.
BADI_CRM_FS_FRA_INT_ADJDATE
Determines the next adjustment date. In the standard system, the reference
interest profile and the period boundaries determine the next adjustment date.
BADI_CRM_FS_FRA_PAYM_ADJDATE
Determines the payment adjustment date (the date from which the payment is
recalculated). In the standard system, the payment adjustment date is the next
period boundary after the interest rate adjustment date.
BADI_CRM_FS_FRA_INDEX
Fills the customer-specific fields of the database table CRMD_FS_FRA. You can
also decide whether individual items in a document are saved in the database
table.
Example
Condition 41M9: The current reference interest rate is filled from the reference interest rate table.
The payment structure has been adjusted.
Example
The schedule line tables, the payment and/or interest details, are filled.
The payment schedule has been adjusted, such as if an installment has been changed.
The cash flow has been adjusted. If an adjustment is performed within a period, the system displays two interest rate values and one repayment
result for this settlement period. This indicates the split between the old and the new interest rate.
The interest rate adjustment dates (last adjustment date and, if applicable, next adjustment date) have been updated.
For an example of a floating rate adjustment, see Floating Rate Adjustment: Example.
PUBLIC
2014 SAP SE or an SAP affiliate company. All rights reserved.
Page 9 of 14
More Information
Interest Rate Adjustment for Leasing Documents
Evaluation of Successful Interest Rate Adjustment
Evaluation of Interest Rate Adjustment in Documents Containing Errors
Note
See SAP Note 993315.
Features
In the case of floating rate adjustment, you can use the index table CRMD_FS_FRA to select documents in a flexible and high-performing manner. You can
enhance this table with customer-specific fields.
Note
If you use customer-specific fields, you must fill these using the Business Add-In (BAdI) Fill Customer-Specific Fields in Index Table
(BADI_CRM_FS_FRA_INDEX).
For more information, see the SAP Implementation Guide (IMG) under
Customer Relationship Management Financial Services
Leasing
Financial Mathematics Settings
Floating Rate Adjustment Business Add-Ins (BAdIs) BAdI: Fill Customer-Specific Fields in Index Table
On the selection screen, a logical database, which links to the index table, provides both freely definable standard fields (such as Object ID, Reference
Interest Profile) and freely definable customer-specific fields (such as Status).
Execute Periodic Adjustment : Indicates whether a periodic or ad hoc adjustment is executed (it is significant only for periodic reference interest
profiles).
Note
If you want to adjust a document to a specific date, do not set this indicator.
You can make the following entries on the selection screen:
Adjustment Date : In the case of an ad hoc adjustment, the system adjusts all the selected documents to the specified date.
In the case of documents that are adjusted periodically, the system selects all documents whose next adjustment date lies before the entered date.
Simulation/Test Run : Here you indicate whether the adjustments to the document are to be saved to the database, or whether this is a test run. The
storage of log and results evaluations is independent of this indicator.
Dialog Processing : If you set this indicator, the system executes adjustment in dialog mode; if not, it executes adjustment in the background. You
need to set this indicator for debugging, for example.
Adjustment Run ID : Each mass run requires a unique ID number, which you must define. This ID is used later to read the results evaluation from the
database or call the Postprocessing Office (PPO ). We recommend you store the selection data as a variant.
Maximum Package Size for Processing : During mass processing, the system groups the documents to be adjusted into packages. The package size
indicates how many documents are to be contained in a package.
Reduced Pricing
Use Procedure : Specifies whether a reduced pricing procedure is to be used.
Pricing Procedure : Restricts the pricing for the financing item and the billing request item (BRI) in financial mathematics.
Note
You must use the two fields for reduced pricing together.
Evaluation of Results : You can decide whether the results are evaluated. The system displays only those documents that were adjusted successfully.
Documents that contain errors are not displayed.
Conditions to Be Evaluated : The system saves the condition information for an evaluation to the database (if you have set the Evaluate Results
indicator).
In addition to these fields, you can display and fill all fields in the table CRMD_FS_FRA. When the system executes floating rate adjustment, it adjusts all the
selected documents that meet the prerequisites. The system also adjusts the pricing for all subsequent documents and recalculates the payment schedule.
Note
See SAP Note 993315.
PUBLIC
2014 SAP SE or an SAP affiliate company. All rights reserved.
Page 10 of 14
Activities
On the selection screen, enter the adjustment run ID and the adjustment run variant. The evaluation provides you with the following general information:
Mass run ID/adjustment run ID
Variant of the adjustment run
Reference interest profile
Adjustment date
Simulation run
In addition, detailed information is displayed in table form at contract or item level:
Document number
Item number
Adjustment status
Reason for the status
The following information is also displayed for documents containing values (payments and/or interest) that have been changed by the adjustment run:
Installment before adjustment
Installment after adjustment
Condition information before and after adjustment (information from the conditions that were selected in the adjustment run)
Condition type
Condition values (old and new)
Condition and document currency
Features
Postprocessing Office (PPO):
All errors that occur during an interest rate adjustment run are logged in the PPO (transaction: /N/SAPPO/PPO2) with the adjustment run ID and are
saved under the component CRM-IFS. The results of simulation runs are saved under the business process FRA_SIM and the results of adjustment
runs are saved under the business process FRA. The business process ID is the ID that you assigned to the interest rate adjustment run.
Postprocessing Desktop: initial screen
Here you enter the required selection criteria and trigger the evaluation run.
Postprocessing Desktop: overview screen
The overview screen displays all the leasing documents that match your selection criteria. A traffic light icon indicates the status of each error. The
following statuses are possible:
Red: The error is new or has not yet been processed.
Yellow: The error is being processed. The user currently processing the error is displayed in the Processor column.
Green: Completed. The processor has fixed the error and set this status; you can now repeat the adjustment run manually.
Note
You have to set the status to Completed because otherwise the system reselects and redisplays the affected items.
Detailed information about the individual entry
You can double-click an entry to display more detailed information. You can then:
Change the status of the entry.
Display the relevant lease by choosing the processing method DISPLAY. (The contract is then displayed on the CRM WebClient UI.)
You can also view the following information:
The date on which the entry was created in the PPO.
All relevant, logged messages.
More Information
For more information about the Postprocessing Office , see Postprocessing Office.
02/01/05
Term
12 months
At end of period
Amount financed
USD 11,000
Residual value
USD 1,100
PUBLIC
2014 SAP SE or an SAP affiliate company. All rights reserved.
Page 11 of 14
7%
Interest rate
5%
Installment
USD 941
Adjustment date
03/16/05
8%
6%
New installment
USD 946
Amount
Interest
Repayt
Outstanding
Principal
Calc. From
Calc. To
Due
Amount
financed
02/01/05
USD
11,000.00-
0.00
11,000.00
11,000.00
02/01/05
02/01/05
02/01/05
Annuity
03/01/05
USD
941.00
44.82
896.18
10,103.82
02/01/05
03/01/05
03/01/05
Annuity
04/01/05
USD
941.00
41.16
899.84
9,203.98
03/01/05
04/01/05
04/01/05
Annuity
05/01/05
USD
941.00
37.50
903.50
8,300.48
04/01/05
05/01/05
05/01/05
Annuity
06/01/05
USD
941.00
33.82
907.18
7,393.30
05/01/05
06/01/05
06/01/05
Annuity
07/01/05
USD
941.00
30.12
910.88
6,482.42
06/01/05
07/01/05
07/01/05
Annuity
08/01/05
USD
941.00
26.41
914.59
5,567.83
07/01/05
08/01/05
08/01/05
Annuity
09/01/05
USD
941.00
22.68
918.32
4,649.51
08/01/05
09/01/05
09/01/05
Annuity
10/01/05
USD
941.00
18.94
922.06
3,727.45
09/01/05
10/01/05
10/01/05
Annuity
11/01/05
USD
941.00
15.19
925.81
2,801.64
10/01/05
11/01/05
11/01/05
Annuity
12/01/05
USD
941.00
11.41
929.59
1,872.05
11/01/05
12/01/05
12/01/05
Annuity
01/01/06
USD
941.00
7.63
933.37
938.68
12/01/05
01/01/06
01/01/06
Annuity
02/01/06
USD
941.00
3.82
937.18
1.50
01/01/06
02/01/06
02/01/06
Balance
02/01/06
USD
1.50
0.00
1.50
0.00
01/01/06
02/01/06
02/01/06
USD
0.00
0.00
0.00
0.00
02/01/06
02/01/06
02/01/06
settlement
Note
AA: Inflow (generic)
SS: Outflow (generic)
TZ: Nominal interest
TL: Payment installment (interest and repayment)
FIMA
Due
Payment Date
Currency
Calc. To
Calc. Date
Days
Change
AA
02/01/05
02/01/05
USD
11,000.00
02/01/05
02/01/05
02/01/05
TZ
03/01/05
03/01/05
USD
44.82
02/01/05
03/01/05
03/01/05
30
TL
03/01/05
03/01/05
USD
941.00
02/01/05
03/01/05
03/01/05
30
TZ
04/01/05
04/01/05
USD
41.16
03/01/05
04/01/05
04/01/05
30
TL
04/01/05
04/01/05
USD
941.00
03/01/05
04/01/05
04/01/05
30
TZ
05/01/05
05/01/05
USD
37.50
04/01/05
05/01/05
05/01/05
30
TL
05/01/05
05/01/05
USD
941.00
04/01/05
05/01/05
05/01/05
30
TZ
06/01/05
06/01/05
USD
33.82
05/01/05
06/01/05
06/01/05
30
TL
06/01/05
06/01/05
USD
941.00
05/01/05
06/01/05
06/01/05
30
TZ
07/01/05
07/01/05
USD
30.12
06/01/05
07/01/05
07/01/05
30
TL
07/01/05
07/01/05
USD
941.00
06/01/05
07/01/05
07/01/05
30
TZ
08/01/05
08/01/05
USD
26.41
07/01/05
08/01/05
08/01/05
30
TL
08/01/05
08/01/05
USD
941.00
07/01/05
08/01/05
08/01/05
30
TZ
09/01/05
09/01/05
USD
22.68
08/01/05
09/01/05
09/01/05
30
TL
09/01/05
09/01/05
USD
941.00
08/01/05
09/01/05
09/01/05
30
TZ
10/01/05
10/01/05
USD
18.94
09/01/05
10/01/05
10/01/05
30
TL
10/01/05
10/01/05
USD
941.00
09/01/05
10/01/05
10/01/05
30
TZ
11/01/05
11/01/05
USD
15.19
10/01/05
11/01/05
11/01/05
30
TL
11/01/05
11/01/05
USD
941.00
10/01/05
11/01/05
11/01/05
30
PUBLIC
2014 SAP SE or an SAP affiliate company. All rights reserved.
Page 12 of 14
TZ
12/01/05
12/01/05
USD
11.41
11/01/05
12/01/05
12/01/05
30
TL
12/01/05
12/01/05
USD
941.00
11/01/05
12/01/05
12/01/05
30
TZ
01/01/06
01/01/06
USD
7.63
12/01/05
01/01/06
01/01/06
30
TL
01/01/06
01/01/06
USD
941.00
12/01/05
01/01/06
01/01/06
30
TZ
02/01/06
02/01/06
USD
3.82
01/01/06
02/01/06
02/01/06
30
TL
02/01/06
02/01/06
USD
941.00
01/01/06
02/01/06
02/01/06
30
SS
02/01/06
02/01/06
USD
0.00
02/01/06
02/01/06
02/01/06
Amount
Interest
Repayt
Outstanding
Calc. From
Calc. To
Due
Principal
Amount
02/01/05
USD
11,000.00-
0.00
11,000.00-
11,000.00
02/01/05
02/01/05
02/01/05
Annuity
03/01/05
USD
941.00
44.82
896.18
10,103.82
02/01/05
03/01/05
03/01/05
Annuity
04/01/05
USD
941.00
45.17
895.83
9,207.99
03/01/05
04/01/05
04/01/05
Annuity
05/01/05
USD
946.00
44.82
901.18
8,306.81
04/01/05
05/01/05
05/01/05
Annuity
06/01/05
USD
946.00
40.43
905.57
7,401,24
05/01/05
06/01/05
06/01/05
Annuity
07/01/05
USD
946.00
36.03
909.97
6,491.27
06/01/05
07/01/05
07/01/05
Annuity
08/01/05
USD
946.00
31.60
914.40
5,576.87
07/01/05
08/01/05
08/01/05
Annuity
09/01/05
USD
946.00
27.15
918.85
4,658.02
08/01/05
09/01/05
09/01/05
Annuity
10/01/05
USD
946.00
22.67
923.33
3,734.69
09/01/05
10/01/05
10/01/05
Annuity
11/01/05
USD
946.00
18.18
927.82
2,806.87
10/01/05
11/01/05
11/01/05
Annuity
12/01/05
USD
946.00
13.66
932.34
1,874.53
11/01/05
12/01/05
12/01/05
Annuity
01/01/06
USD
946.00
9.12
936.88
937.65
12/01/05
01/01/06
01/01/06
Annuity
02/01/06
USD
946.00
4.56
941.44
3.79-
01/01/06
01/01/06
02/01/06
Balance
settlement
02/01/06
USD
3.79-
0.00
3.79-
0.00
01/01/06
01/01/06
01/01/06
USD
0.00
0.00
0.00
0.00
01/01/06
01/01/06
01/01/06
financed
Due
Payment Date
Currency
Calc. To
Calc. Date
Days
AA
02/01/05
02/01/05
USD
11,000.00
02/01/05
02/01/05
02/01/05
TZ
03/01/05
03/01/05
USD
44.82
02/01/05
03/01/05
03/01/05
30
TL
03/01/05
03/01/05
USD
941.00
02/01/05
03/01/05
03/01/05
30
TZ
04/01/05
04/01/05
USD
20.56
03/01/05
03/16/05
03/16/05
15
TZ
04/01/05
04/01/05
USD
24.61
03/16/05
04/01/05
04/01/05
15
TL
04/01/05
04/01/05
USD
941.00
03/01/05
04/01/05
04/01/05
30
TZ
05/01/05
05/01/05
USD
44.82
04/01/05
03/01/05
03/01/05
30
TL
05/01/05
05/01/05
USD
946.00
04/01/05
03/01/05
03/01/05
30
TZ
06/01/05
06/01/05
USD
40.43
03/01/05
06/01/05
06/01/05
30
TL
06/01/05
06/01/05
USD
946.00
03/01/05
06/01/05
06/01/05
30
TZ
07/01/05
07/01/05
USD
36.03
06/01/05
07/01/05
07/01/05
30
TL
07/01/05
07/01/05
USD
946.00
06/01/05
07/01/05
07/01/05
30
TZ
08/01/05
08/01/05
USD
31.60
07/01/05
08/01/05
08/01/05
30
TL
08/01/05
08/01/05
USD
946.00
07/01/05
08/01/05
08/01/05
30
TZ
09/01/05
09/01/05
USD
27.15
08/01/05
09/01/05
09/01/05
30
TL
09/01/05
09/01/05
USD
946.00
08/01/05
09/01/05
09/01/05
30
TZ
10/01/05
10/01/05
USD
22.67
09/01/05
10/01/05
10/01/05
30
TL
10/01/05
10/01/05
USD
946.00
09/01/05
10/01/05
10/01/05
30
TZ
11/01/05
11/01/05
USD
18.18
10/01/05
11/01/05
11/01/05
30
TL
11/01/05
11/01/05
USD
946.00
10/01/05
11/01/05
11/01/05
30
TZ
12/01/05
12/01/05
USD
13.66
11/01/05
12/01/05
12/01/05
30
TL
12/01/05
12/01/05
USD
946.00
11/01/05
12/01/05
12/01/05
30
TZ
01/01/06
01/01/06
USD
9.12
12/01/05
01/01/06
01/01/06
30
TL
01/01/06
01/01/06
USD
946.00
12/01/05
01/01/06
01/01/06
30
PUBLIC
2014 SAP SE or an SAP affiliate company. All rights reserved.
Page 13 of 14
TZ
02/01/06
02/01/06
USD
4.56
01/01/06
02/01/06
02/01/06
30
TL
02/01/06
02/01/06
USD
946.00
01/01/06
02/01/06
02/01/06
30
SS
02/01/06
02/01/06
USD
0.00
02/01/06
02/01/06
02/01/06
PUBLIC
2014 SAP SE or an SAP affiliate company. All rights reserved.
Page 14 of 14