INSERT LOGO AND BUSINESS NAME

BORROWER INFORMATION
NAME Birth Place
ADDRRESS Birthday
CONTACT NO.

___________________________________ ______________________________________
SIGNATURE OVER PRINTED OF BORROWER DATE SIGNED

CO-BORROWER INFORMATION
NAME Birth Place
ADDRRESS Birthday
CONTACT NO.

___________________________________ ______________________________________
SIGNATURE OVER PRINTED OF BORROWER DATE SIGNED

LOANS AMORTIZATION SCHEDULE

LOAN INFORMATION LOAN SUMMARY
Loan amount 25,000.00 Scheduled payment 945.29
Interest rate * SEE CURRENT * 10.00% Scheduled number of payments 30
Loan term in years 5 Actual number of payments 30
Payments made per year 12 Years saved off original loan term -
Loan repayment start date 5/21/2024 Total early payments -
Total interest 3,358.56
Optional extra payments -

PMT BEGINNING SCHEDULED EXTRA TOTAL ENDING CUMULATIVE

PAYMENT DATE PRINCIPAL INTEREST
NO BALANCE PAYMENT PAYMENT PAYMENT BALANCE INTEREST
1 5/22/2024 25,000.00 945.29 - 945.29 736.95 208.33 24,263.05 208.33
2 5/23/2024 24,263.05 945.29 - 945.29 743.09 202.19 23,519.95 410.53
3 5/24/2024 23,519.95 945.29 - 945.29 749.29 196.00 22,770.67 606.53
PMT BEGINNING SCHEDULED EXTRA TOTAL ENDING CUMULATIVE
PAYMENT DATE PRINCIPAL INTEREST
NO BALANCE PAYMENT PAYMENT PAYMENT BALANCE INTEREST
4 5/25/2024 22,770.67 945.29 - 945.29 755.53 189.76 22,015.14 796.28
5 5/26/2024 22,015.14 945.29 - 945.29 761.83 183.46 21,253.31 979.74
6 5/27/2024 21,253.31 945.29 - 945.29 768.17 177.11 20,485.14 1,156.85
7 5/28/2024 20,485.14 945.29 - 945.29 774.58 170.71 19,710.56 1,327.56
8 5/29/2024 19,710.56 945.29 - 945.29 781.03 164.25 18,929.53 1,491.82
9 5/30/2024 18,929.53 945.29 - 945.29 787.54 157.75 18,141.99 1,649.56
10 5/31/2024 18,141.99 945.29 - 945.29 794.10 151.18 17,347.89 1,800.74
11 6/1/2024 17,347.89 945.29 - 945.29 800.72 144.57 16,547.17 1,945.31
12 6/2/2024 16,547.17 945.29 - 945.29 807.39 137.89 15,739.78 2,083.20
13 6/3/2024 15,739.78 945.29 - 945.29 814.12 131.16 14,925.66 2,214.37
14 6/4/2024 14,925.66 945.29 - 945.29 820.90 124.38 14,104.76 2,338.75
15 6/5/2024 14,104.76 945.29 - 945.29 827.75 117.54 13,277.01 2,456.29
16 6/6/2024 13,277.01 945.29 - 945.29 834.64 110.64 12,442.37 2,566.93
17 6/7/2024 12,442.37 945.29 - 945.29 841.60 103.69 11,600.77 2,670.62
18 6/8/2024 11,600.77 945.29 - 945.29 848.61 96.67 10,752.16 2,767.29
19 6/9/2024 10,752.16 945.29 - 945.29 855.68 89.60 9,896.47 2,856.89
20 6/10/2024 9,896.47 945.29 - 945.29 862.81 82.47 9,033.66 2,939.36
21 6/11/2024 9,033.66 945.29 - 945.29 870.00 75.28 8,163.65 3,014.64
22 6/12/2024 8,163.65 945.29 - 945.29 877.25 68.03 7,286.40 3,082.67
23 6/13/2024 7,286.40 945.29 - 945.29 884.57 60.72 6,401.83 3,143.39
24 6/14/2024 6,401.83 945.29 - 945.29 891.94 53.35 5,509.89 3,196.74
25 6/15/2024 5,509.89 945.29 - 945.29 899.37 45.92 4,610.53 3,242.66
26 6/16/2024 4,610.53 945.29 - 945.29 906.86 38.42 3,703.66 3,281.08
27 6/17/2024 3,703.66 945.29 - 945.29 914.42 30.86 2,789.24 3,311.94
28 6/18/2024 2,789.24 945.29 - 945.29 922.04 23.24 1,867.20 3,335.19
29 6/19/2024 1,867.20 945.29 - 945.29 929.73 15.56 937.47 3,350.75
30 6/20/2024 937.47 945.29 - 937.47 929.66 7.81 - 3,358.56

Page 2 of 10
PMT BEGINNING SCHEDULED EXTRA TOTAL ENDING CUMULATIVE
PAYMENT DATE PRINCIPAL INTEREST
NO BALANCE PAYMENT PAYMENT PAYMENT BALANCE INTEREST

Page 3 of 10
PMT BEGINNING SCHEDULED EXTRA TOTAL ENDING CUMULATIVE
PAYMENT DATE PRINCIPAL INTEREST
NO BALANCE PAYMENT PAYMENT PAYMENT BALANCE INTEREST

Page 4 of 10
PMT BEGINNING SCHEDULED EXTRA TOTAL ENDING CUMULATIVE
PAYMENT DATE PRINCIPAL INTEREST
NO BALANCE PAYMENT PAYMENT PAYMENT BALANCE INTEREST

Page 5 of 10
PMT BEGINNING SCHEDULED EXTRA TOTAL ENDING CUMULATIVE
PAYMENT DATE PRINCIPAL INTEREST
NO BALANCE PAYMENT PAYMENT PAYMENT BALANCE INTEREST

Page 6 of 10
PMT BEGINNING SCHEDULED EXTRA TOTAL ENDING CUMULATIVE
PAYMENT DATE PRINCIPAL INTEREST
NO BALANCE PAYMENT PAYMENT PAYMENT BALANCE INTEREST

Page 7 of 10
PMT BEGINNING SCHEDULED EXTRA TOTAL ENDING CUMULATIVE
PAYMENT DATE PRINCIPAL INTEREST
NO BALANCE PAYMENT PAYMENT PAYMENT BALANCE INTEREST

Page 8 of 10
PMT BEGINNING SCHEDULED EXTRA TOTAL ENDING CUMULATIVE
PAYMENT DATE PRINCIPAL INTEREST
NO BALANCE PAYMENT PAYMENT PAYMENT BALANCE INTEREST

Page 9 of 10
PMT BEGINNING SCHEDULED EXTRA TOTAL ENDING CUMULATIVE
PAYMENT DATE PRINCIPAL INTEREST
NO BALANCE PAYMENT PAYMENT PAYMENT BALANCE INTEREST

Page 10 of 10