LOAN AMORTIZATION SCHEDULE

ENTER VALUES LOAN SUMMARY

Loan amount $500,000.00 Scheduled payment $10,623.52
Annual interest rate 10.00% Scheduled number of payments 60
Loan period in years 5 Actual number of payments
Number of payments per year 12 Total early payments $6,000.00
Start date of loan 10/21/2017 Total interest $138,898.92

Optional extra payments $100.00 LENDER NAME

PMT BEGINNING SCHEDULE ENDING CUMULATIVE

PAYMENT DATE EXTRA PAYMENT TOTAL PAYMENT PRINCIPAL INTEREST
NO BALANCE D PAYMENT BALANCE INTEREST
1 10/21/2017 $500,000.00 $10,623.52 $100.00 $10,723.52 $6,556.86 $4,166.67 $493,443.14 $4,166.67
2 11/21/2017 $493,443.14 $10,623.52 $100.00 $10,723.52 $6,611.50 $4,112.03 $486,831.65 $8,278.69
3 12/21/2017 $486,831.65 $10,623.52 $100.00 $10,723.52 $6,666.59 $4,056.93 $480,165.06 $12,335.62
4 1/21/2018 $480,165.06 $10,623.52 $100.00 $10,723.52 $6,722.15 $4,001.38 $473,442.91 $16,337.00
5 2/21/2018 $473,442.91 $10,623.52 $100.00 $10,723.52 $6,778.16 $3,945.36 $466,664.74 $20,282.36
6 3/21/2018 $466,664.74 $10,623.52 $100.00 $10,723.52 $6,834.65 $3,888.87 $459,830.10 $24,171.23
7 4/21/2018 $459,830.10 $10,623.52 $100.00 $10,723.52 $6,891.60 $3,831.92 $452,938.49 $28,003.15
8 5/21/2018 $452,938.49 $10,623.52 $100.00 $10,723.52 $6,949.03 $3,774.49 $445,989.46 $31,777.63
9 6/21/2018 $445,989.46 $10,623.52 $100.00 $10,723.52 $7,006.94 $3,716.58 $438,982.51 $35,494.21
10 7/21/2018 $438,982.51 $10,623.52 $100.00 $10,723.52 $7,065.33 $3,658.19 $431,917.18 $39,152.40
11 8/21/2018 $431,917.18 $10,623.52 $100.00 $10,723.52 $7,124.21 $3,599.31 $424,792.96 $42,751.71
12 9/21/2018 $424,792.96 $10,623.52 $100.00 $10,723.52 $7,183.58 $3,539.94 $417,609.38 $46,291.65
13 10/21/2018 $417,609.38 $10,623.52 $100.00 $10,723.52 $7,243.44 $3,480.08 $410,365.94 $49,771.73
14 11/21/2018 $410,365.94 $10,623.52 $100.00 $10,723.52 $7,303.81 $3,419.72 $403,062.13 $53,191.45
15 12/21/2018 $403,062.13 $10,623.52 $100.00 $10,723.52 $7,364.67 $3,358.85 $395,697.46 $56,550.30
16 1/21/2019 $395,697.46 $10,623.52 $100.00 $10,723.52 $7,426.04 $3,297.48 $388,271.42 $59,847.78
17 2/21/2019 $388,271.42 $10,623.52 $100.00 $10,723.52 $7,487.93 $3,235.60 $380,783.49 $63,083.37
18 3/21/2019 $380,783.49 $10,623.52 $100.00 $10,723.52 $7,550.33 $3,173.20 $373,233.16 $66,256.57
19 4/21/2019 $373,233.16 $10,623.52 $100.00 $10,723.52 $7,613.25 $3,110.28 $365,619.92 $69,366.84
20 5/21/2019 $365,619.92 $10,623.52 $100.00 $10,723.52 $7,676.69 $3,046.83 $357,943.23 $72,413.68
21 6/21/2019 $357,943.23 $10,623.52 $100.00 $10,723.52 $7,740.66 $2,982.86 $350,202.57 $75,396.54
22 7/21/2019 $350,202.57 $10,623.52 $100.00 $10,723.52 $7,805.17 $2,918.35 $342,397.40 $78,314.89
23 8/21/2019 $342,397.40 $10,623.52 $100.00 $10,723.52 $7,870.21 $2,853.31 $334,527.19 $81,168.20
24 9/21/2019 $334,527.19 $10,623.52 $100.00 $10,723.52 $7,935.80 $2,787.73 $326,591.39 $83,955.93
25 10/21/2019 $326,591.39 $10,623.52 $100.00 $10,723.52 $8,001.93 $2,721.59 $318,589.47 $86,677.52
26 11/21/2019 $318,589.47 $10,623.52 $100.00 $10,723.52 $8,068.61 $2,654.91 $310,520.85 $89,332.44
27 12/21/2019 $310,520.85 $10,623.52 $100.00 $10,723.52 $8,135.85 $2,587.67 $302,385.01 $91,920.11
28 1/21/2020 $302,385.01 $100.00 $100.00 -$2,419.88 $2,519.88 $304,804.88 $94,439.99
29 2/21/2020 $304,804.88 $10,623.52 $100.00 $10,723.52 $8,183.48 $2,540.04 $296,621.40 $96,980.03
30 3/21/2020 $296,621.40 $10,623.52 $100.00 $10,723.52 $8,251.68 $2,471.84 $288,369.72 $99,451.87
31 4/21/2020 $288,369.72 $10,623.52 $100.00 $10,723.52 $8,320.44 $2,403.08 $280,049.28 $101,854.95
32 5/21/2020 $280,049.28 $10,623.52 $100.00 $10,723.52 $8,389.78 $2,333.74 $271,659.50 $104,188.70
33 6/21/2020 $271,659.50 $10,623.52 $100.00 $10,723.52 $8,459.69 $2,263.83 $263,199.81 $106,452.52
34 7/21/2020 $263,199.81 $10,623.52 $100.00 $10,723.52 $8,530.19 $2,193.33 $254,669.62 $108,645.86
35 8/21/2020 $254,669.62 $10,623.52 $100.00 $10,723.52 $8,601.28 $2,122.25 $246,068.34 $110,768.10
36 9/21/2020 $246,068.34 $10,623.52 $100.00 $10,723.52 $8,672.95 $2,050.57 $237,395.39 $112,818.67
Page 1 of 8
PMT BEGINNING SCHEDULE ENDING CUMULATIVE
PAYMENT DATE EXTRA PAYMENT TOTAL PAYMENT PRINCIPAL INTEREST
NO BALANCE D PAYMENT BALANCE INTEREST
37 10/21/2020 $237,395.39 $10,623.52 $100.00 $10,723.52 $8,745.23 $1,978.29 $228,650.16 $114,796.97
38 11/21/2020 $228,650.16 $10,623.52 $100.00 $10,723.52 $8,818.10 $1,905.42 $219,832.06 $116,702.39
39 12/21/2020 $219,832.06 $10,623.52 $100.00 $10,723.52 $8,891.59 $1,831.93 $210,940.47 $118,534.32
40 1/21/2021 $210,940.47 $10,623.52 $100.00 $10,723.52 $8,965.69 $1,757.84 $201,974.79 $120,292.16
41 2/21/2021 $201,974.79 $10,623.52 $100.00 $10,723.52 $9,040.40 $1,683.12 $192,934.39 $121,975.28
42 3/21/2021 $192,934.39 $10,623.52 $100.00 $10,723.52 $9,115.74 $1,607.79 $183,818.65 $123,583.07
43 4/21/2021 $183,818.65 $10,623.52 $100.00 $10,723.52 $9,191.70 $1,531.82 $174,626.95 $125,114.89
44 5/21/2021 $174,626.95 $10,623.52 $100.00 $10,723.52 $9,268.30 $1,455.22 $165,358.65 $126,570.11
45 6/21/2021 $165,358.65 $10,623.52 $100.00 $10,723.52 $9,345.53 $1,377.99 $156,013.12 $127,948.10
46 7/21/2021 $156,013.12 $10,623.52 $100.00 $10,723.52 $9,423.41 $1,300.11 $146,589.71 $129,248.21
47 8/21/2021 $146,589.71 $10,623.52 $100.00 $10,723.52 $9,501.94 $1,221.58 $137,087.76 $130,469.79
48 9/21/2021 $137,087.76 $10,623.52 $100.00 $10,723.52 $9,581.12 $1,142.40 $127,506.64 $131,612.19
49 10/21/2021 $127,506.64 $10,623.52 $100.00 $10,723.52 $9,660.97 $1,062.56 $117,845.67 $132,674.75
50 11/21/2021 $117,845.67 $10,623.52 $100.00 $10,723.52 $9,741.48 $982.05 $108,104.20 $133,656.79
51 12/21/2021 $108,104.20 $10,623.52 $100.00 $10,723.52 $9,822.65 $900.87 $98,281.54 $134,557.66
52 1/21/2022 $98,281.54 $10,623.52 $100.00 $10,723.52 $9,904.51 $819.01 $88,377.03 $135,376.67
53 2/21/2022 $88,377.03 $10,623.52 $100.00 $10,723.52 $9,987.05 $736.48 $78,389.99 $136,113.15
54 3/21/2022 $78,389.99 $10,623.52 $100.00 $10,723.52 $10,070.27 $653.25 $68,319.71 $136,766.40
55 4/21/2022 $68,319.71 $10,623.52 $100.00 $10,723.52 $10,154.19 $569.33 $58,165.52 $137,335.73
56 5/21/2022 $58,165.52 $10,623.52 $100.00 $10,723.52 $10,238.81 $484.71 $47,926.71 $137,820.44
57 6/21/2022 $47,926.71 $10,623.52 $100.00 $10,723.52 $10,324.13 $399.39 $37,602.58 $138,219.83
58 7/21/2022 $37,602.58 $10,623.52 $100.00 $10,723.52 $10,410.17 $313.35 $27,192.41 $138,533.19
59 8/21/2022 $27,192.41 $10,623.52 $100.00 $10,723.52 $10,496.92 $226.60 $16,695.49 $138,759.79
60 9/21/2022 $16,695.49 $10,623.52 $100.00 $10,723.52 $10,584.39 $139.13 $6,111.10 $138,898.92

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

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

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

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

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

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

Page 8 of 8