LOAN AMORTIZATION SCHEDULE

ENTER VALUES LOAN SUMMARY

Loan amount $20,000.00 Scheduled payment $363.00
Annual interest rate 8.99% Scheduled number of payments 72
Loan period in years 6 Actual number of payments 72
Number of payments per year 12 Total early payments $0.00
Start date of loan 4/5/2017 Total interest $5,890.15

Optional extra payments $0.00 LENDER NAME

PMT BEGINNING SCHEDULE EXTRA TOTAL ENDING CUMULATIVE

PAYMENT DATE PRINCIPAL INTEREST
NO BALANCE D PAYMENT PAYMENT PAYMENT BALANCE INTEREST
1 4/5/2017 $20,000.00 $363.00 $0.00 $363.00 $213.17 $149.83 $19,786.83 $149.83
2 5/5/2017 $19,786.83 $363.00 $0.00 $363.00 $214.76 $148.24 $19,572.07 $298.07
3 6/5/2017 $19,572.07 $363.00 $0.00 $363.00 $216.37 $146.63 $19,355.70 $444.70
4 7/5/2017 $19,355.70 $363.00 $0.00 $363.00 $217.99 $145.01 $19,137.70 $589.70
5 8/5/2017 $19,137.70 $363.00 $0.00 $363.00 $219.63 $143.37 $18,918.08 $733.08
6 9/5/2017 $18,918.08 $363.00 $0.00 $363.00 $221.27 $141.73 $18,696.80 $874.80
7 10/5/2017 $18,696.80 $363.00 $0.00 $363.00 $222.93 $140.07 $18,473.87 $1,014.87
8 11/5/2017 $18,473.87 $363.00 $0.00 $363.00 $224.60 $138.40 $18,249.28 $1,153.28
9 12/5/2017 $18,249.28 $363.00 $0.00 $363.00 $226.28 $136.72 $18,022.99 $1,289.99
10 1/5/2018 $18,022.99 $363.00 $0.00 $363.00 $227.98 $135.02 $17,795.01 $1,425.01
11 2/5/2018 $17,795.01 $363.00 $0.00 $363.00 $229.69 $133.31 $17,565.33 $1,558.33
12 3/5/2018 $17,565.33 $363.00 $0.00 $363.00 $231.41 $131.59 $17,333.92 $1,689.92
13 4/5/2018 $17,333.92 $363.00 $0.00 $363.00 $233.14 $129.86 $17,100.78 $1,819.78
14 5/5/2018 $17,100.78 $363.00 $0.00 $363.00 $234.89 $128.11 $16,865.90 $1,947.90
15 6/5/2018 $16,865.90 $363.00 $0.00 $363.00 $236.65 $126.35 $16,629.25 $2,074.25
16 7/5/2018 $16,629.25 $363.00 $0.00 $363.00 $238.42 $124.58 $16,390.83 $2,198.83
17 8/5/2018 $16,390.83 $363.00 $0.00 $363.00 $240.21 $122.79 $16,150.63 $2,321.63
18 9/5/2018 $16,150.63 $363.00 $0.00 $363.00 $242.00 $121.00 $15,908.62 $2,442.62
19 10/5/2018 $15,908.62 $363.00 $0.00 $363.00 $243.82 $119.18 $15,664.80 $2,561.80
20 11/5/2018 $15,664.80 $363.00 $0.00 $363.00 $245.64 $117.36 $15,419.16 $2,679.16
21 12/5/2018 $15,419.16 $363.00 $0.00 $363.00 $247.48 $115.52 $15,171.67 $2,794.67
22 1/5/2019 $15,171.67 $363.00 $0.00 $363.00 $249.34 $113.66 $14,922.33 $2,908.33
23 2/5/2019 $14,922.33 $363.00 $0.00 $363.00 $251.21 $111.79 $14,671.13 $3,020.13
24 3/5/2019 $14,671.13 $363.00 $0.00 $363.00 $253.09 $109.91 $14,418.04 $3,130.04
25 4/5/2019 $14,418.04 $363.00 $0.00 $363.00 $254.98 $108.02 $14,163.05 $3,238.05
26 5/5/2019 $14,163.05 $363.00 $0.00 $363.00 $256.90 $106.10 $13,906.16 $3,344.16
27 6/5/2019 $13,906.16 $363.00 $0.00 $363.00 $258.82 $104.18 $13,647.34 $3,448.34
28 7/5/2019 $13,647.34 $363.00 $0.00 $363.00 $260.76 $102.24 $13,386.58 $3,550.58
29 8/5/2019 $13,386.58 $363.00 $0.00 $363.00 $262.71 $100.29 $13,123.87 $3,650.87
30 9/5/2019 $13,123.87 $363.00 $0.00 $363.00 $264.68 $98.32 $12,859.19 $3,749.19
31 10/5/2019 $12,859.19 $363.00 $0.00 $363.00 $266.66 $96.34 $12,592.52 $3,845.52
32 11/5/2019 $12,592.52 $363.00 $0.00 $363.00 $268.66 $94.34 $12,323.86 $3,939.86
33 12/5/2019 $12,323.86 $363.00 $0.00 $363.00 $270.67 $92.33 $12,053.19 $4,032.19
34 1/5/2020 $12,053.19 $363.00 $0.00 $363.00 $272.70 $90.30 $11,780.49 $4,122.49
35 2/5/2020 $11,780.49 $363.00 $0.00 $363.00 $274.74 $88.26 $11,505.74 $4,210.74
36 3/5/2020 $11,505.74 $363.00 $0.00 $363.00 $276.80 $86.20 $11,228.94 $4,296.94
37 4/5/2020 $11,228.94 $363.00 $0.00 $363.00 $278.88 $84.12 $10,950.06 $4,381.06
PMT BEGINNING SCHEDULE EXTRA TOTAL ENDING CUMULATIVE
PAYMENT DATE PRINCIPAL INTEREST
NO BALANCE D PAYMENT PAYMENT PAYMENT BALANCE INTEREST
38 5/5/2020 $10,950.06 $363.00 $0.00 $363.00 $280.97 $82.03 $10,669.10 $4,463.10
39 6/5/2020 $10,669.10 $363.00 $0.00 $363.00 $283.07 $79.93 $10,386.03 $4,543.03
40 7/5/2020 $10,386.03 $363.00 $0.00 $363.00 $285.19 $77.81 $10,100.84 $4,620.84
41 8/5/2020 $10,100.84 $363.00 $0.00 $363.00 $287.33 $75.67 $9,813.51 $4,696.51
42 9/5/2020 $9,813.51 $363.00 $0.00 $363.00 $289.48 $73.52 $9,524.03 $4,770.03
43 10/5/2020 $9,524.03 $363.00 $0.00 $363.00 $291.65 $71.35 $9,232.38 $4,841.38
44 11/5/2020 $9,232.38 $363.00 $0.00 $363.00 $293.83 $69.17 $8,938.54 $4,910.54
45 12/5/2020 $8,938.54 $363.00 $0.00 $363.00 $296.04 $66.96 $8,642.51 $4,977.51
46 1/5/2021 $8,642.51 $363.00 $0.00 $363.00 $298.25 $64.75 $8,344.26 $5,042.26
47 2/5/2021 $8,344.26 $363.00 $0.00 $363.00 $300.49 $62.51 $8,043.77 $5,104.77
48 3/5/2021 $8,043.77 $363.00 $0.00 $363.00 $302.74 $60.26 $7,741.03 $5,165.03
49 4/5/2021 $7,741.03 $363.00 $0.00 $363.00 $305.01 $57.99 $7,436.02 $5,223.02
50 5/5/2021 $7,436.02 $363.00 $0.00 $363.00 $307.29 $55.71 $7,128.73 $5,278.73
51 6/5/2021 $7,128.73 $363.00 $0.00 $363.00 $309.59 $53.41 $6,819.14 $5,332.14
52 7/5/2021 $6,819.14 $363.00 $0.00 $363.00 $311.91 $51.09 $6,507.22 $5,383.22
53 8/5/2021 $6,507.22 $363.00 $0.00 $363.00 $314.25 $48.75 $6,192.97 $5,431.97
54 9/5/2021 $6,192.97 $363.00 $0.00 $363.00 $316.60 $46.40 $5,876.37 $5,478.37
55 10/5/2021 $5,876.37 $363.00 $0.00 $363.00 $318.98 $44.02 $5,557.39 $5,522.39
56 11/5/2021 $5,557.39 $363.00 $0.00 $363.00 $321.37 $41.63 $5,236.03 $5,564.03
57 12/5/2021 $5,236.03 $363.00 $0.00 $363.00 $323.77 $39.23 $4,912.25 $5,603.25
58 1/5/2022 $4,912.25 $363.00 $0.00 $363.00 $326.20 $36.80 $4,586.06 $5,640.06
59 2/5/2022 $4,586.06 $363.00 $0.00 $363.00 $328.64 $34.36 $4,257.41 $5,674.41
60 3/5/2022 $4,257.41 $363.00 $0.00 $363.00 $331.10 $31.90 $3,926.31 $5,706.31
61 4/5/2022 $3,926.31 $363.00 $0.00 $363.00 $333.59 $29.41 $3,592.72 $5,735.72
62 5/5/2022 $3,592.72 $363.00 $0.00 $363.00 $336.08 $26.92 $3,256.64 $5,762.64
63 6/5/2022 $3,256.64 $363.00 $0.00 $363.00 $338.60 $24.40 $2,918.04 $5,787.04
64 7/5/2022 $2,918.04 $363.00 $0.00 $363.00 $341.14 $21.86 $2,576.90 $5,808.90
65 8/5/2022 $2,576.90 $363.00 $0.00 $363.00 $343.69 $19.31 $2,233.20 $5,828.20
66 9/5/2022 $2,233.20 $363.00 $0.00 $363.00 $346.27 $16.73 $1,886.93 $5,844.93
67 10/5/2022 $1,886.93 $363.00 $0.00 $363.00 $348.86 $14.14 $1,538.07 $5,859.07
68 11/5/2022 $1,538.07 $363.00 $0.00 $363.00 $351.48 $11.52 $1,186.59 $5,870.59
69 12/5/2022 $1,186.59 $363.00 $0.00 $363.00 $354.11 $8.89 $832.48 $5,879.48
70 1/5/2023 $832.48 $363.00 $0.00 $363.00 $356.76 $6.24 $475.72 $5,885.72
71 2/5/2023 $475.72 $363.00 $0.00 $363.00 $359.44 $3.56 $116.28 $5,889.28
72 3/5/2023 $116.28 $363.00 $0.00 $116.28 $115.41 $0.87 $0.00 $5,890.15

Page 2 of 8
PMT BEGINNING SCHEDULE EXTRA TOTAL ENDING CUMULATIVE
PAYMENT DATE PRINCIPAL INTEREST
NO BALANCE D PAYMENT PAYMENT PAYMENT BALANCE INTEREST

Page 3 of 8
PMT BEGINNING SCHEDULE EXTRA TOTAL ENDING CUMULATIVE
PAYMENT DATE PRINCIPAL INTEREST
NO BALANCE D PAYMENT PAYMENT PAYMENT BALANCE INTEREST

Page 4 of 8
PMT BEGINNING SCHEDULE EXTRA TOTAL ENDING CUMULATIVE
PAYMENT DATE PRINCIPAL INTEREST
NO BALANCE D PAYMENT PAYMENT PAYMENT BALANCE INTEREST

Page 5 of 8
PMT BEGINNING SCHEDULE EXTRA TOTAL ENDING CUMULATIVE
PAYMENT DATE PRINCIPAL INTEREST
NO BALANCE D PAYMENT PAYMENT PAYMENT BALANCE INTEREST

Page 6 of 8
PMT BEGINNING SCHEDULE EXTRA TOTAL ENDING CUMULATIVE
PAYMENT DATE PRINCIPAL INTEREST
NO BALANCE D PAYMENT PAYMENT PAYMENT BALANCE INTEREST

Page 7 of 8
PMT BEGINNING SCHEDULE EXTRA TOTAL ENDING CUMULATIVE
PAYMENT DATE PRINCIPAL INTEREST
NO BALANCE D PAYMENT PAYMENT PAYMENT BALANCE INTEREST

Page 8 of 8