Amortization Schedule

Year Beginning Principle Loan Payment Int. Rate Interest Principle

1 $ 15,000.00 $ 2,394.23 14% $ 2,100.00 $ 294.23
2 $ 14,705.77 $ 2,394.23 14% $ 2,058.81 $ 335.42
3 $ 14,370.35 $ 2,394.23 14% $ 2,011.85 $ 382.38
4 $ 13,987.96 $ 2,394.23 14% $ 1,958.31 $ 435.92
5 $ 13,552.05 $ 2,394.23 14% $ 1,897.29 $ 496.94
6 $ 13,055.10 $ 2,394.23 14% $ 1,827.71 $ 566.52
7 $ 12,488.59 $ 2,394.23 14% $ 1,748.40 $ 645.83
8 $ 11,842.76 $ 2,394.23 14% $ 1,657.99 $ 736.25
9 $ 11,106.51 $ 2,394.23 14% $ 1,554.91 $ 839.32
10 $ 10,267.19 $ 2,394.23 14% $ 1,437.41 $ 956.82
11 $ 9,310.37 $ 2,394.23 14% $ 1,303.45 $ 1,090.78
12 $ 8,219.59 $ 2,394.23 14% $ 1,150.74 $ 1,243.49
13 $ 6,976.10 $ 2,394.23 14% $ 976.65 $ 1,417.58
14 $ 5,558.52 $ 2,394.23 14% $ 778.19 $ 1,616.04
15 $ 3,942.49 $ 2,394.23 14% $ 551.95 $ 1,842.28
16 $ 2,100.20 $ 2,394.23 14% $ 294.03 $ 2,100.20
End Of Year PVA RATE TIME M ANNUITY
$ 14,705.77 $ 15,000.00 14% 16 1 $ 2,394.23
$ 14,370.35
$ 13,987.96
$ 13,552.05
$ 13,055.10
$ 12,488.59
$ 11,842.76
$ 11,106.51
$ 10,267.19
$ 9,310.37
$ 8,219.59
$ 6,976.10
$ 5,558.52
$ 3,942.49
$ 2,100.20
$ 0.00