| ID | TERM | MTH | DT_NEW | DAYS | INT_RT | FACTOR | INT_PAY |
| 100 | 10 | 0 | 11/1/2019 | 30 | 3.5 | 1 | 0 |
| 100 | 10 | 1 | 12/1/2019 | 31 | 3.5 | (Previous_Factor-INT_PAY) | (INT_RT *DAYS)/360 * Previous_Factor |
| 100 | 10 | 2 | 1/1/2020 | 31 | 3.5 | (Previous_Factor-INT_PAY) | (INT_RT *DAYS)/360 * Previous_Factor |
| 100 | 10 | 3 | 2/1/2020 | 29 | 3.5 | (Previous_Factor-INT_PAY) | (INT_RT *DAYS)/360 * Previous_Factor |
| 100 | 10 | 4 | 3/1/2010 | 31 | 3.5 | (Previous_Factor-INT_PAY) | (INT_RT *DAYS)/360 * Previous_Factor |
| 100 | 10 | 5 | 4/1/2020 | 30 | 3.5 | (Previous_Factor-INT_PAY) | (INT_RT *DAYS)/360 * Previous_Factor |
| 100 | 10 | 6 | 5/1/2020 | 31 | 3.5 | (Previous_Factor-INT_PAY) | (INT_RT *DAYS)/360 * Previous_Factor |
| 100 | 10 | 7 | 6/1/2020 | 30 | 3.5 | (Previous_Factor-INT_PAY) | (INT_RT *DAYS)/360 * Previous_Factor |
| 100 | 10 | 8 | 7/1/2020 | 31 | 3.5 | (Previous_Factor-INT_PAY) | (INT_RT *DAYS)/360 * Previous_Factor |
| 100 | 10 | 9 | 8/1/2020 | 31 | 3.5 | (Previous_Factor-INT_PAY) | (INT_RT *DAYS)/360 * Previous_Factor |
| 101 | 1 | 0 | 12/1/2019 | 31 | 4 | 1 | 0 |
| 102 | 0 | 0 | 11/1/2019 | 30 | 2.25 | 1 | 0 |
| 103 | 9 | 0 | 10/1/2019 | 31 | 1.75 | 1 | 0 |
| 103 | 9 | 1 | 11/1/2019 | 30 | 1.75 | (Previous_Factor-INT_PAY) | (INT_RT *DAYS)/360 * Previous_Factor |
| 103 | 9 | 2 | 12/1/2019 | 31 | 1.75 | (Previous_Factor-INT_PAY) | (INT_RT *DAYS)/360 * Previous_Factor |
| 103 | 9 | 3 | 1/1/2020 | 31 | 1.75 | (Previous_Factor-INT_PAY) | (INT_RT *DAYS)/360 * Previous_Factor |
| 103 | 9 | 4 | 2/1/2020 | 29 | 1.75 | (Previous_Factor-INT_PAY) | (INT_RT *DAYS)/360 * Previous_Factor |
| 103 | 9 | 5 | 3/1/2010 | 31 | 1.75 | (Previous_Factor-INT_PAY) | (INT_RT *DAYS)/360 * Previous_Factor |
| 103 | 9 | 6 | 4/1/2020 | 30 | 1.75 | (Previous_Factor-INT_PAY) | (INT_RT *DAYS)/360 * Previous_Factor |
| 103 | 9 | 7 | 5/1/2020 | 31 | 1.75 | (Previous_Factor-INT_PAY) | (INT_RT *DAYS)/360 * Previous_Factor |
| 103 | 9 | 8 | 6/1/2020 | 30 | 1.75 | (Previous_Factor-INT_PAY) | (INT_RT *DAYS)/360 * Previous_Factor |