MONTHLY REPAYMENT SCHEDULE

RATE 3.99% 3.99% 4.99% 4.99% 4.99% 4.99% 4.99% 4.99% 4.99% 4.99% 5.79% 5.79% 5.79% 5.79% 5.79%

LOAN TENOR (MTHS) 12 24 36 48 60 72 84 96 108 120 132 144 156 168 180
LOAN AMT
3,000.00 259.98 134.98 95.81 74.98 62.48 54.14 48.19 43.73 40.25 37.48 37.20 35.31 33.71 32.33 31.14
4,000.00 346.63 179.97 127.74 99.97 83.30 72.19 64.25 58.30 53.67 49.97 49.60 47.08 44.94 43.11 41.52
5,000.00 433.29 224.96 159.68 124.96 104.13 90.24 80.32 72.88 67.09 62.46 62.00 58.85 56.18 53.89 51.90
6,000.00 519.95 269.95 191.62 149.95 124.95 108.28 96.38 87.45 80.51 74.95 74.40 70.62 67.41 64.66 62.28
7,000.00 606.61 314.94 223.55 174.94 145.78 126.33 112.44 102.03 93.92 87.44 86.81 82.39 78.65 75.44 72.66
8,000.00 693.27 359.93 255.49 199.93 166.60 144.38 128.50 116.60 107.34 99.93 99.21 94.16 89.88 86.22 83.04
9,000.00 779.93 404.93 287.43 224.93 187.43 162.43 144.57 131.18 120.76 112.43 111.61 105.93 101.12 97.00 93.43
10,000.00 866.58 449.92 319.36 249.92 208.25 180.47 160.63 145.75 134.18 124.92 124.01 117.69 112.35 107.77 103.81
11,000.00 953.24 494.91 351.30 274.91 229.08 198.52 176.69 160.33 147.59 137.41 136.41 129.46 123.59 118.55 114.19
12,000.00 1,039.90 539.90 383.23 299.90 249.90 216.57 192.76 174.90 161.01 149.90 148.81 141.23 134.82 129.33 124.57
13,000.00 1,126.56 584.89 415.17 324.89 270.73 234.61 208.82 189.48 174.43 162.39 161.21 153.00 146.06 140.11 134.95
14,000.00 1,213.22 629.88 447.11 349.88 291.55 252.66 224.88 204.05 187.85 174.88 173.61 164.77 157.29 150.88 145.33
15,000.00 1,299.88 674.88 479.04 374.88 312.38 270.71 240.95 218.63 201.26 187.38 186.01 176.54 168.53 161.66 155.71
16,000.00 1,386.53 719.87 510.98 399.87 333.20 288.76 257.01 233.20 214.68 199.87 198.41 188.31 179.76 172.44 166.09
17,000.00 1,473.19 764.86 542.91 424.86 354.03 306.80 273.07 247.78 228.10 212.36 210.81 200.08 191.00 183.22 176.47
18,000.00 1,559.85 809.85 574.85 449.85 374.85 324.85 289.14 262.35 241.52 224.85 223.21 211.85 202.23 193.99 186.85
19,000.00 1,646.51 854.84 606.79 474.84 395.68 342.90 305.20 276.93 254.93 237.34 235.61 223.62 213.47 204.77 197.23
20,000.00 1,733.17 899.83 638.72 499.83 416.50 360.94 321.26 291.50 268.35 249.83 248.02 235.39 224.71 215.55 207.61
21,000.00 1,819.83 944.83 670.66 524.83 437.33 378.99 337.33 306.08 281.77 262.33 260.42 247.16 235.94 226.33 217.99
22,000.00 1,906.48 989.82 702.59 549.82 458.15 397.04 353.39 320.65 295.19 274.82 272.82 258.93 247.18 237.10 228.37
23,000.00 1,993.14 1,034.81 734.53 574.81 478.98 415.09 369.45 335.23 308.60 287.31 285.22 270.70 258.41 247.88 238.75
24,000.00 2,079.80 1,079.80 766.47 599.80 499.80 433.13 385.51 349.80 322.02 299.80 297.62 282.47 269.65 258.66 249.13
25,000.00 2,166.46 1,124.79 798.40 624.79 520.63 451.18 401.58 364.38 335.44 312.29 310.02 294.24 280.88 269.43 259.51
26,000.00 2,253.12 1,169.78 830.34 649.78 541.45 469.23 417.64 378.95 348.86 324.78 322.42 306.01 292.12 280.21 269.89
27,000.00 2,339.78 1,214.78 862.28 674.78 562.28 487.28 433.70 393.53 362.28 337.28 334.82 317.78 303.35 290.99 280.28
28,000.00 2,426.43 1,259.77 894.21 699.77 583.10 505.32 449.77 408.10 375.69 349.77 347.22 329.54 314.59 301.77 290.66
29,000.00 2,513.09 1,304.76 926.15 724.76 603.93 523.37 465.83 422.68 389.11 362.26 359.62 341.31 325.82 312.54 301.04
30,000.00 2,599.75 1,349.75 958.08 749.75 624.75 541.42 481.89 437.25 402.53 374.75 372.02 353.08 337.06 323.32 311.42
31,000.00 2,686.41 1,394.74 990.02 774.74 645.58 559.46 497.96 451.83 415.95 387.24 384.42 364.85 348.29 334.10 321.80
32,000.00 2,773.07 1,439.73 1,021.96 799.73 666.40 577.51 514.02 466.40 429.36 399.73 396.82 376.62 359.53 344.88 332.18
33,000.00 2,859.73 1,484.73 1,053.89 824.73 687.23 595.56 530.08 480.98 442.78 412.23 409.23 388.39 370.76 355.65 342.56
34,000.00 2,946.38 1,529.72 1,085.83 849.72 708.05 613.61 546.15 495.55 456.20 424.72 421.63 400.16 382.00 366.43 352.94
35,000.00 3,033.04 1,574.71 1,117.76 874.71 728.88 631.65 562.21 510.13 469.62 437.21 434.03 411.93 393.23 377.21 363.32
36,000.00 3,119.70 1,619.70 1,149.70 899.70 749.70 649.70 578.27 524.70 483.03 449.70 446.43 423.70 404.47 387.99 373.70
37,000.00 3,206.36 1,664.69 1,181.64 924.69 770.53 667.75 594.33 539.28 496.45 462.19 458.83 435.47 415.70 398.76 384.08
38,000.00 3,293.02 1,709.68 1,213.57 949.68 791.35 685.79 610.40 553.85 509.87 474.68 471.23 447.24 426.94 409.54 394.46
39,000.00 3,379.68 1,754.68 1,245.51 974.68 812.18 703.84 626.46 568.43 523.29 487.18 483.63 459.01 438.18 420.32 404.84
40,000.00 3,466.33 1,799.67 1,277.44 999.67 833.00 721.89 642.52 583.00 536.70 499.67 496.03 470.78 449.41 431.10 415.22
41,000.00 3,552.99 1,844.66 1,309.38 1,024.66 853.83 739.94 658.59 597.58 550.12 512.16 508.43 482.55 460.65 441.87 425.60
42,000.00 3,639.65 1,889.65 1,341.32 1,049.65 874.65 757.98 674.65 612.15 563.54 524.65 520.83 494.32 471.88 452.65 435.98

LOAN TENOR (MTHS) 12 24 36 48 60 72 84 96 108 120 132 144 156 168 180
43,000.00 3,726.31 1,934.64 1,373.25 1,074.64 895.48 776.03 690.71 626.73 576.96 537.14 533.23 506.09 483.12 463.43 446.36
44,000.00 3,812.97 1,979.63 1,405.19 1,099.63 916.30 794.08 706.78 641.30 590.37 549.63 545.63 517.86 494.35 474.20 456.74
45,000.00 3,899.63 2,024.63 1,437.13 1,124.63 937.13 812.13 722.84 655.88 603.79 562.13 558.03 529.63 505.59 484.98 467.13
46,000.00 3,986.28 2,069.62 1,469.06 1,149.62 957.95 830.17 738.90 670.45 617.21 574.62 570.43 541.39 516.82 495.76 477.51
47,000.00 4,072.94 2,114.61 1,501.00 1,174.61 978.78 848.22 754.97 685.03 630.63 587.11 582.84 553.16 528.06 506.54 487.89
48,000.00 4,159.60 2,159.60 1,532.93 1,199.60 999.60 866.27 771.03 699.60 644.04 599.60 595.24 564.93 539.29 517.31 498.27
49,000.00 4,246.26 2,204.59 1,564.87 1,224.59 1,020.43 884.31 787.09 714.18 657.46 612.09 607.64 576.70 550.53 528.09 508.65
50,000.00 4,332.92 2,249.58 1,596.81 1,249.58 1,041.25 902.36 803.15 728.75 670.88 624.58 620.04 588.47 561.76 538.87 519.03
51,000.00 4,419.58 2,294.58 1,628.74 1,274.58 1,062.08 920.41 819.22 743.33 684.30 637.08 632.44 600.24 573.00 549.65 529.41
52,000.00 4,506.23 2,339.57 1,660.68 1,299.57 1,082.90 938.46 835.28 757.90 697.71 649.57 644.84 612.01 584.23 560.42 539.79
53,000.00 4,592.89 2,384.56 1,692.61 1,324.56 1,103.73 956.50 851.34 772.48 711.13 662.06 657.24 623.78 595.47 571.20 550.17
54,000.00 4,679.55 2,429.55 1,724.55 1,349.55 1,124.55 974.55 867.41 787.05 724.55 674.55 669.64 635.55 606.70 581.98 560.55
55,000.00 4,766.21 2,474.54 1,756.49 1,374.54 1,145.38 992.60 883.47 801.63 737.97 687.04 682.04 647.32 617.94 592.76 570.93
56,000.00 4,852.87 2,519.53 1,788.42 1,399.53 1,166.20 1,010.64 899.53 816.20 751.39 699.53 694.44 659.09 629.17 603.53 581.31
57,000.00 4,939.53 2,564.53 1,820.36 1,424.53 1,187.03 1,028.69 915.60 830.78 764.80 712.03 706.84 670.86 640.41 614.31 591.69
58,000.00 5,026.18 2,609.52 1,852.29 1,449.52 1,207.85 1,046.74 931.66 845.35 778.22 724.52 719.24 682.63 651.64 625.09 602.07
59,000.00 5,112.84 2,654.51 1,884.23 1,474.51 1,228.68 1,064.79 947.72 859.93 791.64 737.01 731.64 694.40 662.88 635.87 612.45
60,000.00 5,199.50 2,699.50 1,916.17 1,499.50 1,249.50 1,082.83 963.79 874.50 805.06 749.50 744.05 706.17 674.12 646.64 622.83
61,000.00 5,286.16 2,744.49 1,948.10 1,524.49 1,270.33 1,100.88 979.85 889.08 818.47 761.99 756.45 717.94 685.35 657.42 633.21
62,000.00 5,372.82 2,789.48 1,980.04 1,549.48 1,291.15 1,118.93 995.91 903.65 831.89 774.48 768.85 729.71 696.59 668.20 643.59
63,000.00 5,459.48 2,834.48 2,011.98 1,574.48 1,311.98 1,136.98 1,011.98 918.23 845.31 786.98 781.25 741.48 707.82 678.98 653.98
64,000.00 5,546.13 2,879.47 2,043.91 1,599.47 1,332.80 1,155.02 1,028.04 932.80 858.73 799.47 793.65 753.24 719.06 689.75 664.36
65,000.00 5,632.79 2,924.46 2,075.85 1,624.46 1,353.63 1,173.07 1,044.10 947.38 872.14 811.96 806.05 765.01 730.29 700.53 674.74
66,000.00 5,719.45 2,969.45 2,107.78 1,649.45 1,374.45 1,191.12 1,060.16 961.95 885.56 824.45 818.45 776.78 741.53 711.31 685.12
67,000.00 5,806.11 3,014.44 2,139.72 1,674.44 1,395.28 1,209.16 1,076.23 976.53 898.98 836.94 830.85 788.55 752.76 722.08 695.50
68,000.00 5,892.77 3,059.43 2,171.66 1,699.43 1,416.10 1,227.21 1,092.29 991.10 912.40 849.43 843.25 800.32 764.00 732.86 705.88
69,000.00 5,979.43 3,104.43 2,203.59 1,724.43 1,436.93 1,245.26 1,108.35 1,005.68 925.81 861.93 855.65 812.09 775.23 743.64 716.26
70,000.00 6,066.08 3,149.42 2,235.53 1,749.42 1,457.75 1,263.31 1,124.42 1,020.25 939.23 874.42 868.05 823.86 786.47 754.42 726.64
71,000.00 6,152.74 3,194.41 2,267.46 1,774.41 1,478.58 1,281.35 1,140.48 1,034.83 952.65 886.91 880.45 835.63 797.70 765.19 737.02
72,000.00 6,239.40 3,239.40 2,299.40 1,799.40 1,499.40 1,299.40 1,156.54 1,049.40 966.07 899.40 892.85 847.40 808.94 775.97 747.40
73,000.00 6,326.06 3,284.39 2,331.34 1,824.39 1,520.23 1,317.45 1,172.61 1,063.98 979.48 911.89 905.26 859.17 820.17 786.75 757.78
74,000.00 6,412.72 3,329.38 2,363.27 1,849.38 1,541.05 1,335.49 1,188.67 1,078.55 992.90 924.38 917.66 870.94 831.41 797.53 768.16
75,000.00 6,499.38 3,374.38 2,395.21 1,874.38 1,561.88 1,353.54 1,204.73 1,093.13 1,006.32 936.88 930.06 882.71 842.64 808.30 778.54
76,000.00 6,586.03 3,419.37 2,427.14 1,899.37 1,582.70 1,371.59 1,220.80 1,107.70 1,019.74 949.37 942.46 894.48 853.88 819.08 788.92
77,000.00 6,672.69 3,464.36 2,459.08 1,924.36 1,603.53 1,389.64 1,236.86 1,122.28 1,033.15 961.86 954.86 906.25 865.11 829.86 799.30
78,000.00 6,759.35 3,509.35 2,491.02 1,949.35 1,624.35 1,407.68 1,252.92 1,136.85 1,046.57 974.35 967.26 918.02 876.35 840.64 809.68
79,000.00 6,846.01 3,554.34 2,522.95 1,974.34 1,645.18 1,425.73 1,268.98 1,151.43 1,059.99 986.84 979.66 929.79 887.59 851.41 820.06
80,000.00 6,932.67 3,599.33 2,554.89 1,999.33 1,666.00 1,443.78 1,285.05 1,166.00 1,073.41 999.33 992.06 941.56 898.82 862.19 830.44
81,000.00 7,019.33 3,644.33 2,586.83 2,024.33 1,686.83 1,461.83 1,301.11 1,180.58 1,086.83 1,011.83 1,004.46 953.33 910.06 872.97 840.83
82,000.00 7,105.98 3,689.32 2,618.76 2,049.32 1,707.65 1,479.87 1,317.17 1,195.15 1,100.24 1,024.32 1,016.86 965.09 921.29 883.75 851.21
83,000.00 7,192.64 3,734.31 2,650.70 2,074.31 1,728.48 1,497.92 1,333.24 1,209.73 1,113.66 1,036.81 1,029.26 976.86 932.53 894.52 861.59
LOAN TENOR (MTHS) 12 24 36 48 60 72 84 96 108 120 132 144 156 168 180
84,000.00 7,279.30 3,779.30 2,682.63 2,099.30 1,749.30 1,515.97 1,349.30 1,224.30 1,127.08 1,049.30 1,041.66 988.63 943.76 905.30 871.97
85,000.00 7,365.96 3,824.29 2,714.57 2,124.29 1,770.13 1,534.01 1,365.36 1,238.88 1,140.50 1,061.79 1,054.06 1,000.40 955.00 916.08 882.35
86,000.00 7,452.62 3,869.28 2,746.51 2,149.28 1,790.95 1,552.06 1,381.43 1,253.45 1,153.91 1,074.28 1,066.47 1,012.17 966.23 926.85 892.73
87,000.00 7,539.28 3,914.28 2,778.44 2,174.28 1,811.78 1,570.11 1,397.49 1,268.03 1,167.33 1,086.78 1,078.87 1,023.94 977.47 937.63 903.11
88,000.00 7,625.93 3,959.27 2,810.38 2,199.27 1,832.60 1,588.16 1,413.55 1,282.60 1,180.75 1,099.27 1,091.27 1,035.71 988.70 948.41 913.49
89,000.00 7,712.59 4,004.26 2,842.31 2,224.26 1,853.43 1,606.20 1,429.62 1,297.18 1,194.17 1,111.76 1,103.67 1,047.48 999.94 959.19 923.87
90,000.00 7,799.25 4,049.25 2,874.25 2,249.25 1,874.25 1,624.25 1,445.68 1,311.75 1,207.58 1,124.25 1,116.07 1,059.25 1,011.17 969.96 934.25
91,000.00 7,885.91 4,094.24 2,906.19 2,274.24 1,895.08 1,642.30 1,461.74 1,326.33 1,221.00 1,136.74 1,128.47 1,071.02 1,022.41 980.74 944.63
92,000.00 7,972.57 4,139.23 2,938.12 2,299.23 1,915.90 1,660.34 1,477.80 1,340.90 1,234.42 1,149.23 1,140.87 1,082.79 1,033.64 991.52 955.01
93,000.00 8,059.23 4,184.23 2,970.06 2,324.23 1,936.73 1,678.39 1,493.87 1,355.48 1,247.84 1,161.73 1,153.27 1,094.56 1,044.88 1,002.30 965.39
94,000.00 8,145.88 4,229.22 3,001.99 2,349.22 1,957.55 1,696.44 1,509.93 1,370.05 1,261.25 1,174.22 1,165.67 1,106.33 1,056.11 1,013.07 975.77
95,000.00 8,232.54 4,274.21 3,033.93 2,374.21 1,978.38 1,714.49 1,525.99 1,384.63 1,274.67 1,186.71 1,178.07 1,118.10 1,067.35 1,023.85 986.15
96,000.00 8,319.20 4,319.20 3,065.87 2,399.20 1,999.20 1,732.53 1,542.06 1,399.20 1,288.09 1,199.20 1,190.47 1,129.87 1,078.58 1,034.63 996.53
97,000.00 8,405.86 4,364.19 3,097.80 2,424.19 2,020.03 1,750.58 1,558.12 1,413.78 1,301.51 1,211.69 1,202.87 1,141.64 1,089.82 1,045.41 1,006.91
98,000.00 8,492.52 4,409.18 3,129.74 2,449.18 2,040.85 1,768.63 1,574.18 1,428.35 1,314.92 1,224.18 1,215.27 1,153.41 1,101.06 1,056.18 1,017.29
99,000.00 8,579.18 4,454.18 3,161.68 2,474.18 2,061.68 1,786.68 1,590.25 1,442.93 1,328.34 1,236.68 1,227.68 1,165.18 1,112.29 1,066.96 1,027.68
100,000.00 8,665.83 4,499.17 3,193.61 2,499.17 2,082.50 1,804.72 1,606.31 1,457.50 1,341.76 1,249.17 1,240.08 1,176.94 1,123.53 1,077.74 1,038.06
101,000.00 8,752.49 4,544.16 3,225.55 2,524.16 2,103.33 1,822.77 1,622.37 1,472.08 1,355.18 1,261.66 1,252.48 1,188.71 1,134.76 1,088.52 1,048.44
102,000.00 8,839.15 4,589.15 3,257.48 2,549.15 2,124.15 1,840.82 1,638.44 1,486.65 1,368.59 1,274.15 1,264.88 1,200.48 1,146.00 1,099.29 1,058.82
103,000.00 8,925.81 4,634.14 3,289.42 2,574.14 2,144.98 1,858.86 1,654.50 1,501.23 1,382.01 1,286.64 1,277.28 1,212.25 1,157.23 1,110.07 1,069.20
104,000.00 9,012.47 4,679.13 3,321.36 2,599.13 2,165.80 1,876.91 1,670.56 1,515.80 1,395.43 1,299.13 1,289.68 1,224.02 1,168.47 1,120.85 1,079.58
105,000.00 9,099.13 4,724.13 3,353.29 2,624.13 2,186.63 1,894.96 1,686.63 1,530.38 1,408.85 1,311.63 1,302.08 1,235.79 1,179.70 1,131.63 1,089.96
106,000.00 9,185.78 4,769.12 3,385.23 2,649.12 2,207.45 1,913.01 1,702.69 1,544.95 1,422.26 1,324.12 1,314.48 1,247.56 1,190.94 1,142.40 1,100.34
107,000.00 9,272.44 4,814.11 3,417.16 2,674.11 2,228.28 1,931.05 1,718.75 1,559.53 1,435.68 1,336.61 1,326.88 1,259.33 1,202.17 1,153.18 1,110.72
108,000.00 9,359.10 4,859.10 3,449.10 2,699.10 2,249.10 1,949.10 1,734.81 1,574.10 1,449.10 1,349.10 1,339.28 1,271.10 1,213.41 1,163.96 1,121.10
109,000.00 9,445.76 4,904.09 3,481.04 2,724.09 2,269.93 1,967.15 1,750.88 1,588.68 1,462.52 1,361.59 1,351.68 1,282.87 1,224.64 1,174.73 1,131.48
110,000.00 9,532.42 4,949.08 3,512.97 2,749.08 2,290.75 1,985.19 1,766.94 1,603.25 1,475.94 1,374.08 1,364.08 1,294.64 1,235.88 1,185.51 1,141.86
111,000.00 9,619.08 4,994.08 3,544.91 2,774.08 2,311.58 2,003.24 1,783.00 1,617.83 1,489.35 1,386.58 1,376.48 1,306.41 1,247.11 1,196.29 1,152.24
112,000.00 9,705.73 5,039.07 3,576.84 2,799.07 2,332.40 2,021.29 1,799.07 1,632.40 1,502.77 1,399.07 1,388.88 1,318.18 1,258.35 1,207.07 1,162.62
113,000.00 9,792.39 5,084.06 3,608.78 2,824.06 2,353.23 2,039.34 1,815.13 1,646.98 1,516.19 1,411.56 1,401.29 1,329.95 1,269.58 1,217.84 1,173.00
114,000.00 9,879.05 5,129.05 3,640.72 2,849.05 2,374.05 2,057.38 1,831.19 1,661.55 1,529.61 1,424.05 1,413.69 1,341.72 1,280.82 1,228.62 1,183.38
115,000.00 9,965.71 5,174.04 3,672.65 2,874.04 2,394.88 2,075.43 1,847.26 1,676.13 1,543.02 1,436.54 1,426.09 1,353.49 1,292.05 1,239.40 1,193.76
116,000.00 10,052.37 5,219.03 3,704.59 2,899.03 2,415.70 2,093.48 1,863.32 1,690.70 1,556.44 1,449.03 1,438.49 1,365.26 1,303.29 1,250.18 1,204.14
117,000.00 10,139.03 5,264.03 3,736.53 2,924.03 2,436.53 2,111.53 1,879.38 1,705.28 1,569.86 1,461.53 1,450.89 1,377.03 1,314.53 1,260.95 1,214.53
118,000.00 10,225.68 5,309.02 3,768.46 2,949.02 2,457.35 2,129.57 1,895.45 1,719.85 1,583.28 1,474.02 1,463.29 1,388.79 1,325.76 1,271.73 1,224.91
119,000.00 10,312.34 5,354.01 3,800.40 2,974.01 2,478.18 2,147.62 1,911.51 1,734.43 1,596.69 1,486.51 1,475.69 1,400.56 1,337.00 1,282.51 1,235.29
120,000.00 10,399.00 5,399.00 3,832.33 2,999.00 2,499.00 2,165.67 1,927.57 1,749.00 1,610.11 1,499.00 1,488.09 1,412.33 1,348.23 1,293.29 1,245.67
121,000.00 10,485.66 5,443.99 3,864.27 3,023.99 2,519.83 2,183.71 1,943.63 1,763.58 1,623.53 1,511.49 1,500.49 1,424.10 1,359.47 1,304.06 1,256.05
122,000.00 10,572.32 5,488.98 3,896.21 3,048.98 2,540.65 2,201.76 1,959.70 1,778.15 1,636.95 1,523.98 1,512.89 1,435.87 1,370.70 1,314.84 1,266.43
123,000.00 10,658.98 5,533.98 3,928.14 3,073.98 2,561.48 2,219.81 1,975.76 1,792.73 1,650.36 1,536.48 1,525.29 1,447.64 1,381.94 1,325.62 1,276.81
124,000.00 10,745.63 5,578.97 3,960.08 3,098.97 2,582.30 2,237.86 1,991.82 1,807.30 1,663.78 1,548.97 1,537.69 1,459.41 1,393.17 1,336.40 1,287.19
125,000.00 10,832.29 5,623.96 3,992.01 3,123.96 2,603.13 2,255.90 2,007.89 1,821.88 1,677.20 1,561.46 1,550.09 1,471.18 1,404.41 1,347.17 1,297.57

LOAN TENOR (MTHS) 12 24 36 48 60 72 84 96 108 120 132 144 156 168 180
126,000.00 10,918.95 5,668.95 4,023.95 3,148.95 2,623.95 2,273.95 2,023.95 1,836.45 1,690.62 1,573.95 1,562.50 1,482.95 1,415.64 1,357.95 1,307.95
127,000.00 11,005.61 5,713.94 4,055.89 3,173.94 2,644.78 2,292.00 2,040.01 1,851.03 1,704.03 1,586.44 1,574.90 1,494.72 1,426.88 1,368.73 1,318.33
128,000.00 11,092.27 5,758.93 4,087.82 3,198.93 2,665.60 2,310.04 2,056.08 1,865.60 1,717.45 1,598.93 1,587.30 1,506.49 1,438.11 1,379.50 1,328.71
129,000.00 11,178.93 5,803.93 4,119.76 3,223.93 2,686.43 2,328.09 2,072.14 1,880.18 1,730.87 1,611.43 1,599.70 1,518.26 1,449.35 1,390.28 1,339.09
130,000.00 11,265.58 5,848.92 4,151.69 3,248.92 2,707.25 2,346.14 2,088.20 1,894.75 1,744.29 1,623.92 1,612.10 1,530.03 1,460.58 1,401.06 1,349.47
131,000.00 11,352.24 5,893.91 4,183.63 3,273.91 2,728.08 2,364.19 2,104.27 1,909.33 1,757.70 1,636.41 1,624.50 1,541.80 1,471.82 1,411.84 1,359.85
132,000.00 11,438.90 5,938.90 4,215.57 3,298.90 2,748.90 2,382.23 2,120.33 1,923.90 1,771.12 1,648.90 1,636.90 1,553.57 1,483.05 1,422.61 1,370.23
133,000.00 11,525.56 5,983.89 4,247.50 3,323.89 2,769.73 2,400.28 2,136.39 1,938.48 1,784.54 1,661.39 1,649.30 1,565.34 1,494.29 1,433.39 1,380.61
134,000.00 11,612.22 6,028.88 4,279.44 3,348.88 2,790.55 2,418.33 2,152.45 1,953.05 1,797.96 1,673.88 1,661.70 1,577.11 1,505.52 1,444.17 1,390.99
135,000.00 11,698.88 6,073.88 4,311.38 3,373.88 2,811.38 2,436.38 2,168.52 1,967.63 1,811.38 1,686.38 1,674.10 1,588.88 1,516.76 1,454.95 1,401.38
136,000.00 11,785.53 6,118.87 4,343.31 3,398.87 2,832.20 2,454.42 2,184.58 1,982.20 1,824.79 1,698.87 1,686.50 1,600.64 1,527.99 1,465.72 1,411.76
137,000.00 11,872.19 6,163.86 4,375.25 3,423.86 2,853.03 2,472.47 2,200.64 1,996.78 1,838.21 1,711.36 1,698.90 1,612.41 1,539.23 1,476.50 1,422.14
138,000.00 11,958.85 6,208.85 4,407.18 3,448.85 2,873.85 2,490.52 2,216.71 2,011.35 1,851.63 1,723.85 1,711.30 1,624.18 1,550.47 1,487.28 1,432.52
139,000.00 12,045.51 6,253.84 4,439.12 3,473.84 2,894.68 2,508.56 2,232.77 2,025.93 1,865.05 1,736.34 1,723.71 1,635.95 1,561.70 1,498.06 1,442.90
140,000.00 12,132.17 6,298.83 4,471.06 3,498.83 2,915.50 2,526.61 2,248.83 2,040.50 1,878.46 1,748.83 1,736.11 1,647.72 1,572.94 1,508.83 1,453.28
141,000.00 12,218.83 6,343.83 4,502.99 3,523.83 2,936.33 2,544.66 2,264.90 2,055.08 1,891.88 1,761.33 1,748.51 1,659.49 1,584.17 1,519.61 1,463.66
142,000.00 12,305.48 6,388.82 4,534.93 3,548.82 2,957.15 2,562.71 2,280.96 2,069.65 1,905.30 1,773.82 1,760.91 1,671.26 1,595.41 1,530.39 1,474.04
143,000.00 12,392.14 6,433.81 4,566.86 3,573.81 2,977.98 2,580.75 2,297.02 2,084.23 1,918.72 1,786.31 1,773.31 1,683.03 1,606.64 1,541.17 1,484.42
144,000.00 12,478.80 6,478.80 4,598.80 3,598.80 2,998.80 2,598.80 2,313.09 2,098.80 1,932.13 1,798.80 1,785.71 1,694.80 1,617.88 1,551.94 1,494.80
145,000.00 12,565.46 6,523.79 4,630.74 3,623.79 3,019.63 2,616.85 2,329.15 2,113.38 1,945.55 1,811.29 1,798.11 1,706.57 1,629.11 1,562.72 1,505.18
146,000.00 12,652.12 6,568.78 4,662.67 3,648.78 3,040.45 2,634.89 2,345.21 2,127.95 1,958.97 1,823.78 1,810.51 1,718.34 1,640.35 1,573.50 1,515.56
147,000.00 12,738.78 6,613.78 4,694.61 3,673.78 3,061.28 2,652.94 2,361.28 2,142.53 1,972.39 1,836.28 1,822.91 1,730.11 1,651.58 1,584.28 1,525.94
148,000.00 12,825.43 6,658.77 4,726.54 3,698.77 3,082.10 2,670.99 2,377.34 2,157.10 1,985.80 1,848.77 1,835.31 1,741.88 1,662.82 1,595.05 1,536.32
149,000.00 12,912.09 6,703.76 4,758.48 3,723.76 3,102.93 2,689.04 2,393.40 2,171.68 1,999.22 1,861.26 1,847.71 1,753.65 1,674.05 1,605.83 1,546.70
150,000.00 12,998.75 6,748.75 4,790.42 3,748.75 3,123.75 2,707.08 2,409.46 2,186.25 2,012.64 1,873.75 1,860.11 1,765.42 1,685.29 1,616.61 1,557.08