PADD Loan Calculator Tool

Loan Amount: $ 468,000.00

Balloon Payment: $ -
Interest Rate (APR): 9.50%
Payment Rhythm: Monthly Semi-Annually
Loan Term in Years: 10
Payments in Advance / Arrears: Arrears
Payment Amount (Monthly): $ 6,055.81

Loan Summary:
Payment Amount (Monthly): $ 6,055.81
Number of Loan Payments over Loan Term: 120
Total Interest Paid over Loan Term: $ 258,696.68
Total Amount Paid over Loan Term: $ 726,696.68
Time until Principal exceeds Interest Payments: 2 10/12 Years

This calculator will give you just an estimate of your actual loan payment and amortization schedule. Your actual loan payment amount and amortization schedule will be determined at the time
of loan closing, when and if your loan application has been approved.

The PADD does not guarantee the correctness of any results.

First 12 Month Amortization Schedule Annual Amortization Schedule

Month Principal Interest Balance Year Principal Interest Balance

Total $ 29,470.96 $ 43,198.71 $ 438,529.04 Total $ 468,000.00 $ 258,696.68 -
1 $ 2,350.81 $ 3,705.00 $ 465,649.19 1 $ 29,470.96 $ 43,198.71 $ 438,529.04
2 $ 2,369.42 $ 3,686.39 $ 463,279.78 2 $ 32,395.88 $ 40,273.78 $ 406,133.15
3 $ 2,388.17 $ 3,667.63 $ 460,891.60 3 $ 35,611.10 $ 37,058.57 $ 370,522.06
4 $ 2,407.08 $ 3,648.73 $ 458,484.52 4 $ 39,145.41 $ 33,524.26 $ 331,376.64
5 $ 2,426.14 $ 3,629.67 $ 456,058.39 5 $ 43,030.50 $ 29,639.17 $ 288,346.14
6 $ 2,445.34 $ 3,610.46 $ 453,613.04 6 $ 47,301.17 $ 25,368.49 $ 241,044.97
7 $ 2,464.70 $ 3,591.10 $ 451,148.34 7 $ 51,995.70 $ 20,673.97 $ 189,049.27
8 $ 2,484.21 $ 3,571.59 $ 448,664.13 8 $ 57,156.15 $ 15,513.52 $ 131,893.12
9 $ 2,503.88 $ 3,551.92 $ 446,160.24 9 $ 62,828.76 $ 9,840.91 $ 69,064.36
10 $ 2,523.70 $ 3,532.10 $ 443,636.54 10 $ 69,064.36 $ 3,605.31 $ -
11 $ 2,543.68 $ 3,512.12 $ 441,092.86
12 $ 2,563.82 $ 3,491.99 $ 438,529.04

Interest

Principal