Navigation Title Amortization Schedule Template

Content This workbook allows the user to track their loan

Enter loan 1 info The dashboard is fully automated and gives key
as well as a snapshot view of every loan and vis
Enter loan 2 info Sample data has been entered to demonstrate fu

Enter loan 3 info

Customization difficulty (1-3) 1
Enter loan 4 info
Explanation of sheets
Enter loan 5 info Dashboard: This tab is fully automated. You can interact with
information. You must enter the year in the forma
automatically based on the input on each of the
View dashboard
Loan Schedules: There are five different loan schdule tabs.
Loan type and Lender are optional. If you enter t
automatically updated to reflect the loan type. Ot
You will need to enter the relevant loan informati
Number of Payments per Year, and Loan Start D
The Loan Summary section and the table benea
How to customize
1) Fill out all relevant information for as many loans
2) Choose the year you want to view a monthly bre

Related To Online Templates Our templates is compatible with online service b

Here is some hints that replace our macros in ca

Referesh / Update Data Some of our templates include

Full Screen Some of our templates have

Other Macros / Buttons Other macros is applied on less than ~15% of ou

Open in Desktop App To open online template using Desktop App be s

Amortization Schedule Template

This workbook allows the user to track their loans (business, mortgage, auto, etc.) and keep up with payments.
The dashboard is fully automated and gives key financial insights into the principal and interest being paid on all loans over time
as well as a snapshot view of every loan and visualization of key statistics.
Sample data has been entered to demonstrate functionality and should be replaced with the user's data.

This tab is fully automated. You can interact with it by typing in the year you want to view the monthly breadown of payment
information. You must enter the year in the format "yyyy" (for example, "2019" instead of "19"). All other information is displayed
automatically based on the input on each of the Loan Schedules.

There are five different loan schdule tabs.

Loan type and Lender are optional. If you enter the loan type (for example, Mortgage or Vehicle loan) the navigation links will be
automatically updated to reflect the loan type. Otherwise, they will simply display "Loan 1," "Loan 2," etc.
You will need to enter the relevant loan information in the "Loan Details" section. Loan Amount, Interest Rate, Loan Period,
Number of Payments per Year, and Loan Start Date must all be filled out for the calcuations to work.
The Loan Summary section and the table beneath are both automatically calculated.

Fill out all relevant information for as many loans as you need to track (up to five).
Choose the year you want to view a monthly breakdown for in the Dashboard.

Our templates is compatible with online service but some templates that including macros feature is still not supported with Excel Online
Here is some hints that replace our macros in case of using Online Template

Some of our templates include Referesh/Update data macro button that can be replaced with Referesh All tool in Excel Online ribbon

Some of our templates have Full Screen macro button that can be replaced with the itself web browser full screen tool

Other macros is applied on less than ~15% of our templats can be overcome by transferring to Desktop App "Open in Desktop App"

To open online template using Desktop App be sure that you signed in to your Microsoft account / Onedrive account
with Excel Online

l Online ribbon

Desktop App" button

Introduction Mortgage Schedule Vehicle - Truck Schedule Personal Debt Schedule

Total Interest Mortgage

Total Debt Total Principal
10% $97,000
$108,335 Total Interest $11,335 Beginning Balance

$25,000
Total Principal Owed
$97,000 Payments remaning

Total Principal 3
Total Interest 90%
$11,335 Current Balance
$506.13

Payment Breakdown by Months (totals

Enter Year
2021
$860.00
$841 $841 $841
Month Principal Interest Extra Pmt Total pmt $840.00
1 $745.31 $95.88 $20.54 $841.19 $820.00
2 $747.54 $93.64 $20.54 $841.19
3 $749.79 $91.40 $20.54 $841.19 $800.00
4 $752.04 $89.15 $20.54 $841.19 $780.00
5 $754.29 $86.89 $20.54 $841.19
$760.00
6 $756.55 $84.63 $20.54 $841.19
7 $758.82 $82.36 $20.54 $841.19 $740.00
8 $761.10 $80.08 $20.54 $841.19 $720.00
9 $763.38 $77.80 $20.54 $841.19
10 $765.67 $75.51 $20.54 $841.19 $700.00
11 $767.97 $73.21 $20.54 $841.19 $680.00
12 $770.27 $70.91 $20.54 $841.19 1 2 3
 Debt Schedule Vehicle - Car Schedule Personal - Furniture purchase Schedule

Personal - Furniture
Vehicle - Truck Personal Debt Vehicle - Car
purchase

Beginning Balance Beginning Balance Beginning Balance Beginning Balance

$45,000 $5,000 $19,000 $3,000

Payments remaning Payments remaning Payments remaning Payments remaning

-1 -2

Current Balance Current Balance Current Balance Current Balance

$0.00 $0.00 $18,663.33 $2,753.83

down by Months (totals of all loans)

$841 $841 $841 $841 $841 $841 $841 $841 $841 $841 $841 $841

Interest
Principal
Total pmt

1 2 3 4 5 6 7 8 9 10 11 12

Month
Introduction Dashboard Vehicle - Truck Schedule Personal Debt Schedule Vehicle - Car Schedule Personal - Furniture purchase Schedule

Loan Type Mortgage Lender

Loan Details Loan Summary

Loan amount $25,000.00 Scheduled payment $192.53
Annual interest rate 4.60% Scheduled number of payments 180
Loan period in years 15 Actual number of payments 105
Number of payments per year 12 Total early payments $10,323.01
Start date of loan 2/1/2017 Total interest $5,346.80
Optional extra payments $100.00

Pmt No Payment Date Beginning Balance Scheduled Payment Extra Payment Total Payment Principal Interest Ending Balance Cumulaive Interest

1 2/1/2017 $25,000.00 $192.53 $100.00 $292.53 $196.70 $95.83 $24,803.30 $95.83

2 3/1/2017 $24,803.30 $192.53 $100.00 $292.53 $197.45 $95.08 $24,605.86 $190.91
3 4/1/2017 $24,605.86 $192.53 $100.00 $292.53 $198.21 $94.32 $24,407.65 $285.24
4 5/1/2017 $24,407.65 $192.53 $100.00 $292.53 $198.97 $93.56 $24,208.68 $378.80
5 6/1/2017 $24,208.68 $192.53 $100.00 $292.53 $199.73 $92.80 $24,008.96 $471.60
6 7/1/2017 $24,008.96 $192.53 $100.00 $292.53 $200.49 $92.03 $23,808.46 $563.63
7 8/1/2017 $23,808.46 $192.53 $100.00 $292.53 $201.26 $91.27 $23,607.20 $654.90
8 9/1/2017 $23,607.20 $192.53 $100.00 $292.53 $202.03 $90.49 $23,405.16 $745.39
9 10/1/2017 $23,405.16 $192.53 $100.00 $292.53 $202.81 $89.72 $23,202.36 $835.11
10 11/1/2017 $23,202.36 $192.53 $100.00 $292.53 $203.59 $88.94 $22,998.77 $924.05
11 12/1/2017 $22,998.77 $192.53 $100.00 $292.53 $204.37 $88.16 $22,794.40 $1,012.22
12 1/1/2018 $22,794.40 $192.53 $100.00 $292.53 $205.15 $87.38 $22,589.25 $1,099.59
13 2/1/2018 $22,589.25 $192.53 $100.00 $292.53 $205.94 $86.59 $22,383.32 $1,186.19
14 3/1/2018 $22,383.32 $192.53 $100.00 $292.53 $206.73 $85.80 $22,176.59 $1,271.99
15 4/1/2018 $22,176.59 $192.53 $100.00 $292.53 $207.52 $85.01 $21,969.07 $1,357.00
16 5/1/2018 $21,969.07 $192.53 $100.00 $292.53 $208.31 $84.21 $21,760.76 $1,441.21
17 6/1/2018 $21,760.76 $192.53 $100.00 $292.53 $209.11 $83.42 $21,551.65 $1,524.63
18 7/1/2018 $21,551.65 $192.53 $100.00 $292.53 $209.91 $82.61 $21,341.73 $1,607.25
19 8/1/2018 $21,341.73 $192.53 $100.00 $292.53 $210.72 $81.81 $21,131.01 $1,689.06
20 9/1/2018 $21,131.01 $192.53 $100.00 $292.53 $211.53 $81.00 $20,919.49 $1,770.06
21 10/1/2018 $20,919.49 $192.53 $100.00 $292.53 $212.34 $80.19 $20,707.15 $1,850.25
22 11/1/2018 $20,707.15 $192.53 $100.00 $292.53 $213.15 $79.38 $20,494.00 $1,929.63
23 12/1/2018 $20,494.00 $192.53 $100.00 $292.53 $213.97 $78.56 $20,280.03 $2,008.19
24 1/1/2019 $20,280.03 $192.53 $100.00 $292.53 $214.79 $77.74 $20,065.24 $2,085.93
25 2/1/2019 $20,065.24 $192.53 $100.00 $292.53 $215.61 $76.92 $19,849.63 $2,162.84
26 3/1/2019 $19,849.63 $192.53 $100.00 $292.53 $216.44 $76.09 $19,633.19 $2,238.93
27 4/1/2019 $19,633.19 $192.53 $100.00 $292.53 $217.27 $75.26 $19,415.93 $2,314.19
28 5/1/2019 $19,415.93 $192.53 $100.00 $292.53 $218.10 $74.43 $19,197.82 $2,388.62
29 6/1/2019 $19,197.82 $192.53 $100.00 $292.53 $218.94 $73.59 $18,978.89 $2,462.21
30 7/1/2019 $18,978.89 $192.53 $100.00 $292.53 $219.78 $72.75 $18,759.11 $2,534.97
31 8/1/2019 $18,759.11 $192.53 $100.00 $292.53 $220.62 $71.91 $18,538.49 $2,606.88
32 9/1/2019 $18,538.49 $192.53 $100.00 $292.53 $221.46 $71.06 $18,317.03 $2,677.94
33 10/1/2019 $18,317.03 $192.53 $100.00 $292.53 $222.31 $70.22 $18,094.72 $2,748.16
34 11/1/2019 $18,094.72 $192.53 $100.00 $292.53 $223.17 $69.36 $17,871.55 $2,817.52
35 12/1/2019 $17,871.55 $192.53 $100.00 $292.53 $224.02 $68.51 $17,647.53 $2,886.03
36 1/1/2020 $17,647.53 $192.53 $100.00 $292.53 $224.88 $67.65 $17,422.65 $2,953.68
37 2/1/2020 $17,422.65 $192.53 $100.00 $292.53 $225.74 $66.79 $17,196.91 $3,020.46
38 3/1/2020 $17,196.91 $192.53 $100.00 $292.53 $226.61 $65.92 $16,970.30 $3,086.38
39 4/1/2020 $16,970.30 $192.53 $100.00 $292.53 $227.48 $65.05 $16,742.83 $3,151.44
40 5/1/2020 $16,742.83 $192.53 $100.00 $292.53 $228.35 $64.18 $16,514.48 $3,215.62
41 6/1/2020 $16,514.48 $192.53 $100.00 $292.53 $229.22 $63.31 $16,285.26 $3,278.92
42 7/1/2020 $16,285.26 $192.53 $100.00 $292.53 $230.10 $62.43 $16,055.15 $3,341.35
43 8/1/2020 $16,055.15 $192.53 $100.00 $292.53 $230.98 $61.54 $15,824.17 $3,402.89
44 9/1/2020 $15,824.17 $192.53 $100.00 $292.53 $231.87 $60.66 $15,592.30 $3,463.55
45 10/1/2020 $15,592.30 $192.53 $100.00 $292.53 $232.76 $59.77 $15,359.54 $3,523.32

Page 6 of 40
Pmt No Payment Date Beginning Balance Scheduled Payment Extra Payment Total Payment Principal Interest Ending Balance Cumulaive Interest

46 11/1/2020 $15,359.54 $192.53 $100.00 $292.53 $233.65 $58.88 $15,125.89 $3,582.20

47 12/1/2020 $15,125.89 $192.53 $100.00 $292.53 $234.55 $57.98 $14,891.35 $3,640.18
48 1/1/2021 $14,891.35 $192.53 $100.00 $292.53 $235.44 $57.08 $14,655.90 $3,697.27
49 2/1/2021 $14,655.90 $192.53 $100.00 $292.53 $236.35 $56.18 $14,419.55 $3,753.45
50 3/1/2021 $14,419.55 $192.53 $100.00 $292.53 $237.25 $55.27 $14,182.30 $3,808.72
51 4/1/2021 $14,182.30 $192.53 $100.00 $292.53 $238.16 $54.37 $13,944.14 $3,863.09
52 5/1/2021 $13,944.14 $192.53 $100.00 $292.53 $239.08 $53.45 $13,705.06 $3,916.54
53 6/1/2021 $13,705.06 $192.53 $100.00 $292.53 $239.99 $52.54 $13,465.07 $3,969.08
54 7/1/2021 $13,465.07 $192.53 $100.00 $292.53 $240.91 $51.62 $13,224.16 $4,020.69
55 8/1/2021 $13,224.16 $192.53 $100.00 $292.53 $241.84 $50.69 $12,982.32 $4,071.39
56 9/1/2021 $12,982.32 $192.53 $100.00 $292.53 $242.76 $49.77 $12,739.56 $4,121.15
57 10/1/2021 $12,739.56 $192.53 $100.00 $292.53 $243.69 $48.83 $12,495.86 $4,169.99
58 11/1/2021 $12,495.86 $192.53 $100.00 $292.53 $244.63 $47.90 $12,251.24 $4,217.89
59 12/1/2021 $12,251.24 $192.53 $100.00 $292.53 $245.57 $46.96 $12,005.67 $4,264.85
60 1/1/2022 $12,005.67 $192.53 $100.00 $292.53 $246.51 $46.02 $11,759.16 $4,310.87
61 2/1/2022 $11,759.16 $192.53 $100.00 $292.53 $247.45 $45.08 $11,511.71 $4,355.95
62 3/1/2022 $11,511.71 $192.53 $100.00 $292.53 $248.40 $44.13 $11,263.31 $4,400.08
63 4/1/2022 $11,263.31 $192.53 $100.00 $292.53 $249.35 $43.18 $11,013.96 $4,443.25
64 5/1/2022 $11,013.96 $192.53 $100.00 $292.53 $250.31 $42.22 $10,763.65 $4,485.47
65 6/1/2022 $10,763.65 $192.53 $100.00 $292.53 $251.27 $41.26 $10,512.38 $4,526.74
66 7/1/2022 $10,512.38 $192.53 $100.00 $292.53 $252.23 $40.30 $10,260.15 $4,567.03
67 8/1/2022 $10,260.15 $192.53 $100.00 $292.53 $253.20 $39.33 $10,006.95 $4,606.36
68 9/1/2022 $10,006.95 $192.53 $100.00 $292.53 $254.17 $38.36 $9,752.79 $4,644.72
69 10/1/2022 $9,752.79 $192.53 $100.00 $292.53 $255.14 $37.39 $9,497.64 $4,682.11
70 11/1/2022 $9,497.64 $192.53 $100.00 $292.53 $256.12 $36.41 $9,241.52 $4,718.52
71 12/1/2022 $9,241.52 $192.53 $100.00 $292.53 $257.10 $35.43 $8,984.42 $4,753.94
72 1/1/2023 $8,984.42 $192.53 $100.00 $292.53 $258.09 $34.44 $8,726.33 $4,788.38
73 2/1/2023 $8,726.33 $192.53 $100.00 $292.53 $259.08 $33.45 $8,467.25 $4,821.83
74 3/1/2023 $8,467.25 $192.53 $100.00 $292.53 $260.07 $32.46 $8,207.18 $4,854.29
75 4/1/2023 $8,207.18 $192.53 $100.00 $292.53 $261.07 $31.46 $7,946.12 $4,885.75
76 5/1/2023 $7,946.12 $192.53 $100.00 $292.53 $262.07 $30.46 $7,684.05 $4,916.21
77 6/1/2023 $7,684.05 $192.53 $100.00 $292.53 $263.07 $29.46 $7,420.97 $4,945.67
78 7/1/2023 $7,420.97 $192.53 $100.00 $292.53 $264.08 $28.45 $7,156.89 $4,974.12
79 8/1/2023 $7,156.89 $192.53 $100.00 $292.53 $265.09 $27.43 $6,891.80 $5,001.55
80 9/1/2023 $6,891.80 $192.53 $100.00 $292.53 $266.11 $26.42 $6,625.69 $5,027.97
81 10/1/2023 $6,625.69 $192.53 $100.00 $292.53 $267.13 $25.40 $6,358.56 $5,053.37
82 11/1/2023 $6,358.56 $192.53 $100.00 $292.53 $268.15 $24.37 $6,090.41 $5,077.74
83 12/1/2023 $6,090.41 $192.53 $100.00 $292.53 $269.18 $23.35 $5,821.22 $5,101.09
84 1/1/2024 $5,821.22 $192.53 $100.00 $292.53 $270.21 $22.31 $5,551.01 $5,123.40
85 2/1/2024 $5,551.01 $192.53 $100.00 $292.53 $271.25 $21.28 $5,279.76 $5,144.68
86 3/1/2024 $5,279.76 $192.53 $100.00 $292.53 $272.29 $20.24 $5,007.47 $5,164.92
87 4/1/2024 $5,007.47 $192.53 $100.00 $292.53 $273.33 $19.20 $4,734.14 $5,184.12
88 5/1/2024 $4,734.14 $192.53 $100.00 $292.53 $274.38 $18.15 $4,459.76 $5,202.26
89 6/1/2024 $4,459.76 $192.53 $100.00 $292.53 $275.43 $17.10 $4,184.32 $5,219.36
90 7/1/2024 $4,184.32 $192.53 $100.00 $292.53 $276.49 $16.04 $3,907.84 $5,235.40
91 8/1/2024 $3,907.84 $192.53 $100.00 $292.53 $277.55 $14.98 $3,630.29 $5,250.38
92 9/1/2024 $3,630.29 $192.53 $100.00 $292.53 $278.61 $13.92 $3,351.67 $5,264.30
93 10/1/2024 $3,351.67 $192.53 $100.00 $292.53 $279.68 $12.85 $3,071.99 $5,277.14
94 11/1/2024 $3,071.99 $192.53 $100.00 $292.53 $280.75 $11.78 $2,791.24 $5,288.92
95 12/1/2024 $2,791.24 $192.53 $100.00 $292.53 $281.83 $10.70 $2,509.41 $5,299.62
96 1/1/2025 $2,509.41 $192.53 $100.00 $292.53 $282.91 $9.62 $2,226.50 $5,309.24
97 2/1/2025 $2,226.50 $192.53 $100.00 $292.53 $283.99 $8.53 $1,942.51 $5,317.77
98 3/1/2025 $1,942.51 $192.53 $100.00 $292.53 $285.08 $7.45 $1,657.43 $5,325.22
99 4/1/2025 $1,657.43 $192.53 $100.00 $292.53 $286.18 $6.35 $1,371.25 $5,331.57
100 5/1/2025 $1,371.25 $192.53 $100.00 $292.53 $287.27 $5.26 $1,083.98 $5,336.83
101 6/1/2025 $1,083.98 $192.53 $100.00 $292.53 $288.37 $4.16 $795.61 $5,340.98
102 7/1/2025 $795.61 $192.53 $100.00 $292.53 $289.48 $3.05 $506.13 $5,344.03

Page 7 of 40
Pmt No Payment Date Beginning Balance Scheduled Payment Extra Payment Total Payment Principal Interest Ending Balance Cumulaive Interest

103 8/1/2025 $506.13 $192.53 $100.00 $292.53 $290.59 $1.94 $215.54 $5,345.97
104 9/1/2025 $215.54 $192.53 $23.01 $215.54 $214.71 $0.83 $0.83 $5,346.80
105 10/1/2025 $0.83 $192.53 $0.00 $0.83 $0.82 $0.00 $0.00 $5,346.80
106 11/1/2025 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
107 12/1/2025 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
108 1/1/2026 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
109 2/1/2026 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
110 3/1/2026 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
111 4/1/2026 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
112 5/1/2026 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
113 6/1/2026 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
114 7/1/2026 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
115 8/1/2026 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
116 9/1/2026 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
117 10/1/2026 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
118 11/1/2026 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
119 12/1/2026 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
120 1/1/2027 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
121 2/1/2027 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
122 3/1/2027 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
123 4/1/2027 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
124 5/1/2027 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
125 6/1/2027 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
126 7/1/2027 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
127 8/1/2027 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
128 9/1/2027 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
129 10/1/2027 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
130 11/1/2027 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
131 12/1/2027 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
132 1/1/2028 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
133 2/1/2028 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
134 3/1/2028 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
135 4/1/2028 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
136 5/1/2028 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
137 6/1/2028 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
138 7/1/2028 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
139 8/1/2028 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
140 9/1/2028 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
141 10/1/2028 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
142 11/1/2028 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
143 12/1/2028 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
144 1/1/2029 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
145 2/1/2029 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
146 3/1/2029 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
147 4/1/2029 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
148 5/1/2029 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
149 6/1/2029 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
150 7/1/2029 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
151 8/1/2029 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
152 9/1/2029 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
153 10/1/2029 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
154 11/1/2029 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
155 12/1/2029 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
156 1/1/2030 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
157 2/1/2030 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
158 3/1/2030 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
159 4/1/2030 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80

Page 8 of 40
Pmt No Payment Date Beginning Balance Scheduled Payment Extra Payment Total Payment Principal Interest Ending Balance Cumulaive Interest

160 5/1/2030 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
161 6/1/2030 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
162 7/1/2030 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
163 8/1/2030 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
164 9/1/2030 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
165 10/1/2030 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
166 11/1/2030 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
167 12/1/2030 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
168 1/1/2031 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
169 2/1/2031 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
170 3/1/2031 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
171 4/1/2031 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
172 5/1/2031 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
173 6/1/2031 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
174 7/1/2031 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
175 8/1/2031 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
176 9/1/2031 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
177 10/1/2031 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
178 11/1/2031 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
179 12/1/2031 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80
180 1/1/2032 $0.00 $192.53 $0.00 $0.00 $0.00 $0.00 $0.00 $5,346.80

Page 9 of 40
Pmt No Payment Date Beginning Balance Scheduled Payment Extra Payment Total Payment Principal Interest Ending Balance Cumulaive Interest

Page 10 of 40
Pmt No Payment Date Beginning Balance Scheduled Payment Extra Payment Total Payment Principal Interest Ending Balance Cumulaive Interest

Page 11 of 40
Pmt No Payment Date Beginning Balance Scheduled Payment Extra Payment Total Payment Principal Interest Ending Balance Cumulaive Interest

Page 12 of 40
Introduction Dashboard Mortgage Schedule Personal Debt Schedule Vehicle - Car Schedule Personal - Furniture purchase Schedule

Loan Type Vehicle - Truck Lender Woodgrove Bank

Loan Details Loan Summary

Loan amount $45,000.00 Scheduled payment $820.65
Annual interest rate 3.60% Scheduled number of payments 60
Loan period in years 5 Actual number of payments 59
Number of payments per year 12 Total early payments $1,191.32
Start date of loan 7/8/2019 Total interest $4,124.56
Optional extra payments $20.54

Pmt No Payment Date Beginning Balance Scheduled Payment Extra Payment Total Payment Principal Interest Ending Balance Cumulaive Interest

1 7/8/2019 $45,000.00 $820.65 $20.54 $841.19 $706.19 $135.00 $44,293.81 $135.00

2 8/8/2019 $44,293.81 $820.65 $20.54 $841.19 $708.30 $132.88 $43,585.51 $267.88
3 9/8/2019 $43,585.51 $820.65 $20.54 $841.19 $710.43 $130.76 $42,875.08 $398.64
4 10/8/2019 $42,875.08 $820.65 $20.54 $841.19 $712.56 $128.63 $42,162.52 $527.26
5 11/8/2019 $42,162.52 $820.65 $20.54 $841.19 $714.70 $126.49 $41,447.82 $653.75
6 12/8/2019 $41,447.82 $820.65 $20.54 $841.19 $716.84 $124.34 $40,730.98 $778.09
7 1/8/2020 $40,730.98 $820.65 $20.54 $841.19 $718.99 $122.19 $40,011.99 $900.29
8 2/8/2020 $40,011.99 $820.65 $20.54 $841.19 $721.15 $120.04 $39,290.84 $1,020.32
9 3/8/2020 $39,290.84 $820.65 $20.54 $841.19 $723.31 $117.87 $38,567.53 $1,138.20
10 4/8/2020 $38,567.53 $820.65 $20.54 $841.19 $725.48 $115.70 $37,842.05 $1,253.90
11 5/8/2020 $37,842.05 $820.65 $20.54 $841.19 $727.66 $113.53 $37,114.39 $1,367.42
12 6/8/2020 $37,114.39 $820.65 $20.54 $841.19 $729.84 $111.34 $36,384.54 $1,478.77
13 7/8/2020 $36,384.54 $820.65 $20.54 $841.19 $732.03 $109.15 $35,652.51 $1,587.92
14 8/8/2020 $35,652.51 $820.65 $20.54 $841.19 $734.23 $106.96 $34,918.28 $1,694.88
15 9/8/2020 $34,918.28 $820.65 $20.54 $841.19 $736.43 $104.75 $34,181.85 $1,799.63
16 10/8/2020 $34,181.85 $820.65 $20.54 $841.19 $738.64 $102.55 $33,443.21 $1,902.18
17 11/8/2020 $33,443.21 $820.65 $20.54 $841.19 $740.86 $100.33 $32,702.36 $2,002.51
18 12/8/2020 $32,702.36 $820.65 $20.54 $841.19 $743.08 $98.11 $31,959.28 $2,100.62
19 1/8/2021 $31,959.28 $820.65 $20.54 $841.19 $745.31 $95.88 $31,213.97 $2,196.49
20 2/8/2021 $31,213.97 $820.65 $20.54 $841.19 $747.54 $93.64 $30,466.43 $2,290.14
21 3/8/2021 $30,466.43 $820.65 $20.54 $841.19 $749.79 $91.40 $29,716.64 $2,381.53
22 4/8/2021 $29,716.64 $820.65 $20.54 $841.19 $752.04 $89.15 $28,964.61 $2,470.68
23 5/8/2021 $28,964.61 $820.65 $20.54 $841.19 $754.29 $86.89 $28,210.32 $2,557.58
24 6/8/2021 $28,210.32 $820.65 $20.54 $841.19 $756.55 $84.63 $27,453.76 $2,642.21
25 7/8/2021 $27,453.76 $820.65 $20.54 $841.19 $758.82 $82.36 $26,694.94 $2,724.57
26 8/8/2021 $26,694.94 $820.65 $20.54 $841.19 $761.10 $80.08 $25,933.84 $2,804.66
27 9/8/2021 $25,933.84 $820.65 $20.54 $841.19 $763.38 $77.80 $25,170.45 $2,882.46
28 10/8/2021 $25,170.45 $820.65 $20.54 $841.19 $765.67 $75.51 $24,404.78 $2,957.97
29 11/8/2021 $24,404.78 $820.65 $20.54 $841.19 $767.97 $73.21 $23,636.81 $3,031.18
30 12/8/2021 $23,636.81 $820.65 $20.54 $841.19 $770.27 $70.91 $22,866.53 $3,102.09
31 1/8/2022 $22,866.53 $820.65 $20.54 $841.19 $772.59 $68.60 $22,093.95 $3,170.69
32 2/8/2022 $22,093.95 $820.65 $20.54 $841.19 $774.90 $66.28 $21,319.04 $3,236.97
33 3/8/2022 $21,319.04 $820.65 $20.54 $841.19 $777.23 $63.96 $20,541.82 $3,300.93
34 4/8/2022 $20,541.82 $820.65 $20.54 $841.19 $779.56 $61.63 $19,762.26 $3,362.56
35 5/8/2022 $19,762.26 $820.65 $20.54 $841.19 $781.90 $59.29 $18,980.36 $3,421.84
36 6/8/2022 $18,980.36 $820.65 $20.54 $841.19 $784.24 $56.94 $18,196.11 $3,478.79
37 7/8/2022 $18,196.11 $820.65 $20.54 $841.19 $786.60 $54.59 $17,409.52 $3,533.37
38 8/8/2022 $17,409.52 $820.65 $20.54 $841.19 $788.96 $52.23 $16,620.56 $3,585.60
39 9/8/2022 $16,620.56 $820.65 $20.54 $841.19 $791.32 $49.86 $15,829.24 $3,635.46
40 10/8/2022 $15,829.24 $820.65 $20.54 $841.19 $793.70 $47.49 $15,035.54 $3,682.95
41 11/8/2022 $15,035.54 $820.65 $20.54 $841.19 $796.08 $45.11 $14,239.46 $3,728.06
42 12/8/2022 $14,239.46 $820.65 $20.54 $841.19 $798.47 $42.72 $13,440.99 $3,770.78
43 1/8/2023 $13,440.99 $820.65 $20.54 $841.19 $800.86 $40.32 $12,640.13 $3,811.10
44 2/8/2023 $12,640.13 $820.65 $20.54 $841.19 $803.26 $37.92 $11,836.87 $3,849.02
45 3/8/2023 $11,836.87 $820.65 $20.54 $841.19 $805.67 $35.51 $11,031.19 $3,884.53

Page 13 of 40
Pmt No Payment Date Beginning Balance Scheduled Payment Extra Payment Total Payment Principal Interest Ending Balance Cumulaive Interest

46 4/8/2023 $11,031.19 $820.65 $20.54 $841.19 $808.09 $33.09 $10,223.10 $3,917.62

47 5/8/2023 $10,223.10 $820.65 $20.54 $841.19 $810.52 $30.67 $9,412.58 $3,948.29
48 6/8/2023 $9,412.58 $820.65 $20.54 $841.19 $812.95 $28.24 $8,599.64 $3,976.53
49 7/8/2023 $8,599.64 $820.65 $20.54 $841.19 $815.39 $25.80 $7,784.25 $4,002.33
50 8/8/2023 $7,784.25 $820.65 $20.54 $841.19 $817.83 $23.35 $6,966.42 $4,025.68
51 9/8/2023 $6,966.42 $820.65 $20.54 $841.19 $820.29 $20.90 $6,146.13 $4,046.58
52 10/8/2023 $6,146.13 $820.65 $20.54 $841.19 $822.75 $18.44 $5,323.38 $4,065.02
53 11/8/2023 $5,323.38 $820.65 $20.54 $841.19 $825.22 $15.97 $4,498.17 $4,080.99
54 12/8/2023 $4,498.17 $820.65 $20.54 $841.19 $827.69 $13.49 $3,670.48 $4,094.49
55 1/8/2024 $3,670.48 $820.65 $20.54 $841.19 $830.17 $11.01 $2,840.30 $4,105.50
56 2/8/2024 $2,840.30 $820.65 $20.54 $841.19 $832.66 $8.52 $2,007.64 $4,114.02
57 3/8/2024 $2,007.64 $820.65 $20.54 $841.19 $835.16 $6.02 $1,172.48 $4,120.04
58 4/8/2024 $1,172.48 $820.65 $20.54 $841.19 $837.67 $3.52 $334.81 $4,123.56
59 5/8/2024 $334.81 $820.65 $0.00 $334.81 $333.80 $1.00 $0.00 $4,124.56
60 6/8/2024 $0.00 $820.65 $0.00 $0.00 $0.00 $0.00 $0.00 $4,124.56

Page 14 of 40
Pmt No Payment Date Beginning Balance Scheduled Payment Extra Payment Total Payment Principal Interest Ending Balance Cumulaive Interest

Page 15 of 40
Pmt No Payment Date Beginning Balance Scheduled Payment Extra Payment Total Payment Principal Interest Ending Balance Cumulaive Interest

Page 16 of 40
Pmt No Payment Date Beginning Balance Scheduled Payment Extra Payment Total Payment Principal Interest Ending Balance Cumulaive Interest

Page 17 of 40
Pmt No Payment Date Beginning Balance Scheduled Payment Extra Payment Total Payment Principal Interest Ending Balance Cumulaive Interest

Page 18 of 40
Pmt No Payment Date Beginning Balance Scheduled Payment Extra Payment Total Payment Principal Interest Ending Balance Cumulaive Interest

Page 19 of 40
Introduction Dashboard Mortgage Schedule Vehicle - Truck Schedule Vehicle - Car Schedule Personal - Furniture purchase Schedule

Loan Type Personal Debt Lender Woodgrove Bank

Loan Details Loan Summary

Loan amount $5,000.00 Scheduled payment $425.75
Annual interest rate 4.00% Scheduled number of payments 12
Loan period in years 1 Actual number of payments 10
Number of payments per year 12 Total early payments $900.00
Start date of loan 4/1/2020 Total interest $89.62
Optional extra payments $100.00

Pmt No Payment Date Beginning Balance Scheduled Payment Extra Payment Total Payment Principal Interest Ending Balance Cumulaive Interest

1 4/1/2020 $5,000.00 $425.75 $100.00 $525.75 $509.08 $16.67 $4,490.92 $16.67

2 5/1/2020 $4,490.92 $425.75 $100.00 $525.75 $510.78 $14.97 $3,980.14 $31.64
3 6/1/2020 $3,980.14 $425.75 $100.00 $525.75 $512.48 $13.27 $3,467.65 $44.90
4 7/1/2020 $3,467.65 $425.75 $100.00 $525.75 $514.19 $11.56 $2,953.46 $56.46
5 8/1/2020 $2,953.46 $425.75 $100.00 $525.75 $515.90 $9.84 $2,437.56 $66.31
6 9/1/2020 $2,437.56 $425.75 $100.00 $525.75 $517.62 $8.13 $1,919.94 $74.43
7 10/1/2020 $1,919.94 $425.75 $100.00 $525.75 $519.35 $6.40 $1,400.59 $80.83
8 11/1/2020 $1,400.59 $425.75 $100.00 $525.75 $521.08 $4.67 $879.50 $85.50
9 12/1/2020 $879.50 $425.75 $100.00 $525.75 $522.82 $2.93 $356.69 $88.43
10 1/1/2021 $356.69 $425.75 $0.00 $356.69 $355.50 $1.19 $0.00 $89.62
11 2/1/2021 $0.00 $425.75 $0.00 $0.00 $0.00 $0.00 $0.00 $89.62
12 3/1/2021 $0.00 $425.75 $0.00 $0.00 $0.00 $0.00 $0.00 $89.62

Page 20 of 40
Pmt No Payment Date Beginning Balance Scheduled Payment Extra Payment Total Payment Principal Interest Ending Balance Cumulaive Interest

Page 21 of 40
Pmt No Payment Date Beginning Balance Scheduled Payment Extra Payment Total Payment Principal Interest Ending Balance Cumulaive Interest

Page 22 of 40
Pmt No Payment Date Beginning Balance Scheduled Payment Extra Payment Total Payment Principal Interest Ending Balance Cumulaive Interest

Page 23 of 40
Pmt No Payment Date Beginning Balance Scheduled Payment Extra Payment Total Payment Principal Interest Ending Balance Cumulaive Interest

Page 24 of 40
Pmt No Payment Date Beginning Balance Scheduled Payment Extra Payment Total Payment Principal Interest Ending Balance Cumulaive Interest

Page 25 of 40
Pmt No Payment Date Beginning Balance Scheduled Payment Extra Payment Total Payment Principal Interest Ending Balance Cumulaive Interest

Page 26 of 40
Introduction Dashboard Mortgage Schedule Vehicle - Truck Schedule Personal Debt Schedule Personal - Furniture purchase Schedule

Loan Type Vehicle - Car Lender Woodgrove Bank

Loan Details Loan Summary

Loan amount $19,000.00 Scheduled payment $349.91
Annual interest rate 4.00% Scheduled number of payments 60
Loan period in years 5 Actual number of payments
Number of payments per year 12 Total early payments $2,554.59
Start date of loan 7/10/2025 Total interest $1,719.09
Optional extra payments $50.09

Pmt No Payment Date Beginning Balance Scheduled Payment Extra Payment Total Payment Principal Interest Ending Balance Cumulaive Interest

1 7/10/2025 $19,000.00 $349.91 $50.09 $400.00 $336.67 $63.33 $18,663.33 $63.33

2 8/10/2025 $18,663.33 $349.91 $50.09 $400.00 $337.79 $62.21 $18,325.54 $125.54
3 9/10/2025 $18,325.54 $349.91 $50.09 $400.00 $338.92 $61.09 $17,986.62 $186.63
4 10/10/2025 $17,986.62 $349.91 $50.09 $400.00 $340.05 $59.96 $17,646.57 $246.58
5 11/10/2025 $17,646.57 $349.91 $50.09 $400.00 $341.18 $58.82 $17,305.39 $305.41
6 12/10/2025 $17,305.39 $349.91 $50.09 $400.00 $342.32 $57.68 $16,963.07 $363.09
7 1/10/2026 $16,963.07 $349.91 $50.09 $400.00 $343.46 $56.54 $16,619.61 $419.64
8 2/10/2026 $16,619.61 $349.91 $50.09 $400.00 $344.61 $55.40 $16,275.00 $475.03
9 3/10/2026 $16,275.00 $349.91 $50.09 $400.00 $345.75 $54.25 $15,929.25 $529.28
10 4/10/2026 $15,929.25 $349.91 $50.09 $400.00 $346.91 $53.10 $15,582.34 $582.38
11 5/10/2026 $15,582.34 $349.91 $50.09 $400.00 $348.06 $51.94 $15,234.28 $634.32
12 6/10/2026 $15,234.28 $349.91 $50.09 $400.00 $349.22 $50.78 $14,885.06 $685.10
13 7/10/2026 $14,885.06 $349.91 $50.09 $400.00 $350.39 $49.62 $14,534.67 $734.72
14 8/10/2026 $14,534.67 $349.91 $50.09 $400.00 $351.56 $48.45 $14,183.11 $783.17
15 9/10/2026 $14,183.11 $349.91 $50.09 $400.00 $352.73 $47.28 $13,830.39 $830.45
16 10/10/2026 $13,830.39 $349.91 $50.09 $400.00 $353.90 $46.10 $13,476.48 $876.55
17 11/10/2026 $13,476.48 $349.91 $50.09 $400.00 $355.08 $44.92 $13,121.40 $921.47
18 12/10/2026 $13,121.40 $349.91 $50.09 $400.00 $356.27 $43.74 $12,765.14 $965.21
19 1/10/2027 $12,765.14 $349.91 $50.09 $400.00 $357.45 $42.55 $12,407.68 $1,007.76
20 2/10/2027 $12,407.68 $349.91 $50.09 $400.00 $358.64 $41.36 $12,049.04 $1,049.12
21 3/10/2027 $12,049.04 $349.91 $50.09 $400.00 $359.84 $40.16 $11,689.20 $1,089.28
22 4/10/2027 $11,689.20 $349.91 $50.09 $400.00 $361.04 $38.96 $11,328.16 $1,128.24
23 5/10/2027 $11,328.16 $349.91 $50.09 $400.00 $362.24 $37.76 $10,965.91 $1,166.00
24 6/10/2027 $10,965.91 $349.91 $50.09 $400.00 $363.45 $36.55 $10,602.46 $1,202.56
25 7/10/2027 $10,602.46 $349.91 $50.09 $400.00 $364.66 $35.34 $10,237.80 $1,237.90
26 8/10/2027 $10,237.80 $349.91 $50.09 $400.00 $365.88 $34.13 $9,871.92 $1,272.02
27 9/10/2027 $9,871.92 $349.91 $50.09 $400.00 $367.10 $32.91 $9,504.83 $1,304.93
28 10/10/2027 $9,504.83 $349.91 $50.09 $400.00 $368.32 $31.68 $9,136.50 $1,336.61
29 11/10/2027 $9,136.50 $349.91 $50.09 $400.00 $369.55 $30.46 $8,766.96 $1,367.07
30 12/10/2027 $8,766.96 $349.91 $50.09 $400.00 $370.78 $29.22 $8,396.17 $1,396.29
31 1/10/2028 $8,396.17 $349.91 $50.09 $400.00 $372.02 $27.99 $8,024.16 $1,424.28
32 2/10/2028 $8,024.16 $349.91 $50.09 $400.00 $373.26 $26.75 $7,650.90 $1,451.03
33 3/10/2028 $7,650.90 $349.91 $50.09 $400.00 $374.50 $25.50 $7,276.40 $1,476.53
34 4/10/2028 $7,276.40 $349.91 $50.09 $400.00 $375.75 $24.25 $6,900.65 $1,500.78
35 5/10/2028 $6,900.65 $349.91 $50.09 $400.00 $377.00 $23.00 $6,523.65 $1,523.79
36 6/10/2028 $6,523.65 $349.91 $50.09 $400.00 $378.26 $21.75 $6,145.39 $1,545.53
37 7/10/2028 $6,145.39 $349.91 $50.09 $400.00 $379.52 $20.48 $5,765.87 $1,566.02
38 8/10/2028 $5,765.87 $349.91 $50.09 $400.00 $380.78 $19.22 $5,385.09 $1,585.24
39 9/10/2028 $5,385.09 $349.91 $50.09 $400.00 $382.05 $17.95 $5,003.03 $1,603.19
40 10/10/2028 $5,003.03 $349.91 $50.09 $400.00 $383.33 $16.68 $4,619.71 $1,619.86
41 11/10/2028 $4,619.71 $349.91 $50.09 $400.00 $384.60 $15.40 $4,235.10 $1,635.26
42 12/10/2028 $4,235.10 $349.91 $50.09 $400.00 $385.89 $14.12 $3,849.21 $1,649.38
43 1/10/2029 $3,849.21 $349.91 $50.09 $400.00 $387.17 $12.83 $3,462.04 $1,662.21
44 2/10/2029 $3,462.04 $349.91 $50.09 $400.00 $388.46 $11.54 $3,073.58 $1,673.75
45 3/10/2029 $3,073.58 $349.91 $50.09 $400.00 $389.76 $10.25 $2,683.82 $1,684.00

Page 27 of 40
Pmt No Payment Date Beginning Balance Scheduled Payment Extra Payment Total Payment Principal Interest Ending Balance Cumulaive Interest

46 4/10/2029 $2,683.82 $349.91 $50.09 $400.00 $391.06 $8.95 $2,292.76 $1,692.94

47 5/10/2029 $2,292.76 $349.91 $50.09 $400.00 $392.36 $7.64 $1,900.40 $1,700.58
48 6/10/2029 $1,900.40 $349.91 $50.09 $400.00 $393.67 $6.33 $1,506.73 $1,706.92
49 7/10/2029 $1,506.73 $349.91 $50.09 $400.00 $394.98 $5.02 $1,111.75 $1,711.94
50 8/10/2029 $1,111.75 $349.91 $50.09 $400.00 $396.30 $3.71 $715.45 $1,715.65
51 9/10/2029 $715.45 $349.91 $50.09 $400.00 $397.62 $2.38 $317.83 $1,718.03
52 10/10/2029 $317.83 $349.91 $0.00 $317.83 $316.77 $1.06 $0.00 $1,719.09
53 11/10/2029 $0.00 $349.91 $0.00 $0.00 $0.00 $0.00 $0.00 $1,719.09
54 12/10/2029 $0.00 $349.91 $0.00 $0.00 $0.00 $0.00 $0.00 $1,719.09
55 1/10/2030 $0.00 $349.91 $0.00 $0.00 $0.00 $0.00 $0.00 $1,719.09
56 2/10/2030 $0.00 $349.91 $0.00 $0.00 $0.00 $0.00 $0.00 $1,719.09
57 3/10/2030 $0.00 $349.91 $0.00 $0.00 $0.00 $0.00 $0.00 $1,719.09
58 4/10/2030 $0.00 $349.91 $0.00 $0.00 $0.00 $0.00 $0.00 $1,719.09
59 5/10/2030 $0.00 $349.91 $0.00 $0.00 $0.00 $0.00 $0.00 $1,719.09
60 6/10/2030 $0.00 $349.91 $0.00 $0.00 $0.00 $0.00 $0.00 $1,719.09

Page 28 of 40
Pmt No Payment Date Beginning Balance Scheduled Payment Extra Payment Total Payment Principal Interest Ending Balance Cumulaive Interest

Page 29 of 40
Pmt No Payment Date Beginning Balance Scheduled Payment Extra Payment Total Payment Principal Interest Ending Balance Cumulaive Interest

Page 30 of 40
Pmt No Payment Date Beginning Balance Scheduled Payment Extra Payment Total Payment Principal Interest Ending Balance Cumulaive Interest

Page 31 of 40
Pmt No Payment Date Beginning Balance Scheduled Payment Extra Payment Total Payment Principal Interest Ending Balance Cumulaive Interest

Page 32 of 40
Pmt No Payment Date Beginning Balance Scheduled Payment Extra Payment Total Payment Principal Interest Ending Balance Cumulaive Interest

Page 33 of 40
Introduction Dashboard Mortgage Schedule Vehicle - Truck Schedule Personal Debt Schedule Vehicle - Car Schedule

Loan Type Personal - Furniture purchase Lender Woodgrove Bank

Loan Details Loan Summary

Loan amount $3,000.00 Scheduled payment $254.57
Annual interest rate 3.36% Scheduled number of payments 12
Loan period in years 1 Actual number of payments
Number of payments per year 12 Total early payments $0.00
Start date of loan 7/10/2025 Total interest $54.88
Optional extra payments

Pmt No Payment Date Beginning Balance Scheduled Payment Extra Payment Total Payment Principal Interest Ending Balance Cumulaive Interest

1 7/10/2025 $3,000.00 $254.57 $0.00 $254.57 $246.17 $8.40 $2,753.83 $8.40

2 8/10/2025 $2,753.83 $254.57 $0.00 $254.57 $246.86 $7.71 $2,506.96 $16.11
3 9/10/2025 $2,506.96 $254.57 $0.00 $254.57 $247.55 $7.02 $2,259.41 $23.13
4 10/10/2025 $2,259.41 $254.57 $0.00 $254.57 $248.25 $6.33 $2,011.16 $29.46
5 11/10/2025 $2,011.16 $254.57 $0.00 $254.57 $248.94 $5.63 $1,762.22 $35.09
6 12/10/2025 $1,762.22 $254.57 $0.00 $254.57 $249.64 $4.93 $1,512.58 $40.02
7 1/10/2026 $1,512.58 $254.57 $0.00 $254.57 $250.34 $4.24 $1,262.24 $44.26
8 2/10/2026 $1,262.24 $254.57 $0.00 $254.57 $251.04 $3.53 $1,011.20 $47.79
9 3/10/2026 $1,011.20 $254.57 $0.00 $254.57 $251.74 $2.83 $759.46 $50.62
10 4/10/2026 $759.46 $254.57 $0.00 $254.57 $252.45 $2.13 $507.02 $52.75
11 5/10/2026 $507.02 $254.57 $0.00 $254.57 $253.15 $1.42 $253.86 $54.17
12 6/10/2026 $253.86 $254.57 $0.00 $253.86 $253.15 $0.71 $0.00 $54.88

Page 34 of 40
Pmt No Payment Date Beginning Balance Scheduled Payment Extra Payment Total Payment Principal Interest Ending Balance Cumulaive Interest

Page 35 of 40
Pmt No Payment Date Beginning Balance Scheduled Payment Extra Payment Total Payment Principal Interest Ending Balance Cumulaive Interest

Page 36 of 40
Pmt No Payment Date Beginning Balance Scheduled Payment Extra Payment Total Payment Principal Interest Ending Balance Cumulaive Interest

Page 37 of 40
Pmt No Payment Date Beginning Balance Scheduled Payment Extra Payment Total Payment Principal Interest Ending Balance Cumulaive Interest

Page 38 of 40
Pmt No Payment Date Beginning Balance Scheduled Payment Extra Payment Total Payment Principal Interest Ending Balance Cumulaive Interest

Page 39 of 40
Pmt No Payment Date Beginning Balance Scheduled Payment Extra Payment Total Payment Principal Interest Ending Balance Cumulaive Interest

Page 40 of 40