LOAN AMORTIZATION TABLE

MONTHLY AMORTIZATION
LOAN AMOUNT NET PROCEEDS
12 MOS 24 MOS 36 MOS 48 MOS 60 MOS
5,000 4,700 432.63 223.87 154.39 119.74 99.01
10,000 9,400 865.27 447.73 308.78 239.47 198.02
15,000 14,100 1,297.90 671.59 463.16 359.20 297.02
20,000 18,800 1,730.53 895.46 617.55 478.93 396.03
25,000 23,500 2,163.17 1,119.32 771.93 598.66 495.03
30,000 28,200 2,595.80 1,343.18 926.32 718.39 594.04
40,000 37,600 3,461.07 1,790.91 1,235.09 957.85 792.05
45,000 42,300 3,893.70 2,014.77 1,389.47 1,077.59 891.06
50,000 47,000 4,326.34 2,238.63 1,543.86 1,197.32 990.06
55,000 51,700 4,758.97 2,462.50 1,698.25 1,317.05 1,089.07
60,000 56,400 5,191.60 2,686.36 1,852.63 1,436.78 1,188.08
65,000 61,100 5,624.24 2,910.22 2,007.02 1,556.51 1,287.08
70,000 65,800 6,056.87 3,134.09 2,161.40 1,676.24 1,386.09
75,000 70,500 6,489.51 3,357.95 2,315.79 1,795.97 1,485.09
80,000 75,200 6,922.14 3,581.81 2,470.17 1,915.70 1,584.10
85,000 79,900 7,354.77 3,805.67 2,624.56 2,035.44 1,683.11
90,000 84,600 7,787.41 4,029.54 2,778.94 2,155.17 1,782.11
95,000 89,300 8,220.04 4,253.40 2,933.33 2,274.90 1,881.12
100,000 94,000 8,652.67 4,477.26 3,087.71 2,394.63 1,980.12
110,000 103,400 9,517.94 4,924.99 3,396.49 2,634.09 2,178.14
120,000 112,800 10,383.21 5,372.71 3,705.26 2,873.55 2,376.15
130,000 122,200 11,248.48 5,820.44 4,014.03 3,113.02 2,574.16
140,000 131,600 12,113.74 6,268.17 4,322.80 3,352.48 2,772.17
150,000 141,000 12,979.01 6,715.89 4,631.57 3,591.94 2,970.18
160,000 150,400 13,844.28 7,163.62 4,940.34 3,831.40 3,168.20
170,000 159,800 14,709.55 7,611.34 5,249.11 4,070.87 3,366.21
180,000 169,200 15,574.81 8,059.07 5,557.88 4,310.33 3,564.22
190,000 178,600 16,440.08 8,506.80 5,866.65 4,549.79 3,762.23
200,000 188,000 17,305.35 8,954.52 6,175.42 4,789.25 3,960.24
220,000 206,800 19,035.88 9,849.97 6,792.97 5,268.18 4,356.27
250,000 235,000 21,631.69 11,193.15 7,719.28 5,986.57 4,950.30
270,000 253,800 23,362.22 12,088.60 8,336.82 6,465.49 5,346.33
290,000 272,600 25,092.76 12,984.05 8,954.36 6,944.42 5,742.35
300,000 282,000 25,958.02 13,431.78 9,263.13 7,183.88 5,940.36
320,000 300,800 27,688.56 14,327.23 9,880.68 7,662.80 6,336.39
350,000 329,000 30,284.36 15,670.41 10,806.99 8,381.19 6,930.42
370,000 347,800 32,014.90 16,565.86 11,424.53 8,860.12 7,326.45
400,000 376,000 34,610.70 17,909.04 12,350.84 9,578.50 7,920.48
450,000 423,000 38,937.04 20,147.67 13,894.70 10,775.82 8,910.54
500,000 470,000 43,263.37 22,386.29 15,438.55 11,973.13 9,900.60
550,000 517,000 47,589.71 24,624.92 16,982.41 13,170.44 10,890.66
600,000 564,000 51,916.05 26,863.55 18,526.26 14,367.75 11,880.72
650,000 611,000 56,242.38 29,102.18 20,070.12 15,565.06 12,870.78
700,000 658,000 60,568.72 31,340.81 21,613.97 16,762.38 13,860.84
750,000 705,000 64,895.06 33,579.44 23,157.83 17,959.69 14,850.90
800,000 752,000 69,221.40 35,818.07 24,701.68 19,157.00 15,840.96
850,000 799,000 73,547.73 38,056.70 26,245.54 20,354.31 16,831.02
900,000 846,000 77,874.07 40,295.33 27,789.39 21,551.63 17,821.08
950,000 893,000 82,200.41 42,533.96 29,333.25 22,748.94 18,811.14
1,000,000 940,000 86,526.75 44,772.58 30,877.10 23,946.25 19,801.20
1,100,000 1,034,000 95,179.42 49,249.84 33,964.81 26,340.87 21,781.32
1,200,000 1,128,000 103,832.10 53,727.10 37,052.52 28,735.50 23,761.44
1,300,000 1,222,000 112,484.77 58,204.36 40,140.23 31,130.12 25,741.56
1,400,000 1,316,000 121,137.44 62,681.62 43,227.94 33,524.75 27,721.68
1,500,000 1,410,000 129,790.12 67,158.87 46,315.65 35,919.37 29,701.80
1,700,000 1,598,000 147,095.47 76,113.39 52,491.07 40,708.62 33,662.04