1457 Del Norte Account #
Invoice #
$ 7,775.00
6.000%
1 11/1/2026
$ -
$344.60
24 0
$ -
$ 495.22
Total payments $ 8,270.22
No. Payment Date
Beginning
Balance
Scheduled
Payment Extra Payment Total Payment Principal Interest Ending Balance 1 11/30/2026 7,775.00 $ 344.60 $ $ - $ 305.73 344.60 $ 38.88 $ 7,469.28 $ 2 12/31/2026 7,469.2 $ 344.60 8 $ $ - $ 307.25 344.60 $ 37.35 $ 7,162.02 $ 3 1/31/2027 7,162.02 $ 344.60 $ $ - $ 308.79 344.60 $ 35.81 $ 6,853.23 $ 4 2/28/2027 6,853.23 $ 344.60 $ $ - $ 310.33 344.60 $ 34.27 $ 6,542.90 $ 5 3/31/2027 6,542.90 $ 344.60 $ $ - $ 311.89 344.60 $ 32.71 $ 6,231.01 $ 6 4/30/2027 6,231.01 $ 344.60 $ $ - $ 313.44 344.60 $ 31.16 $ 5,917.57 $ 7 5/31/2027 5,917.57 $ 344.60 $ $ - $ 315.01 344.60 $ 29.59 $ 5,602.56 $ 8 6/30/2027 5,602.56 $ 344.60 $ $ - $ 316.59 344.60 $ 28.01 $ 5,285.97 $ 9 7/31/2027 5,285.97 $ 344.60 $ $ - $ 318.17 344.60 $ 26.43 $ 4,967.80 $ 10 8/31/2027 4,967.80 $ 344.60 $ $ - $ 319.76 344.60 $ 24.84 $ 4,648.04 $ 11 9/30/2027 4,648.04 $ 344.60 $ $ - $ 321.36 344.60 $ 23.24 $ 4,326.68 $ 12 10/31/2027 4,326.68 $ 344.60 $ $ - $ 322.97 344.60 $ 21.63 $ 4,003.71 $ 13 11/30/2027 4,003.71 $ 344.60 $ $ - $ 324.58 344.60 $ 20.02 $ 3,679.13 $ 14 12/31/2027 3,679.13 $ 344.60 $ $ - $ 326.20 344.60 $ 18.40 $ 3,352.92 $ 15 1/31/2028 3,352.92 $ 344.60 $ $ - $ 327.84 344.60 $ 16.76 $ 3,025.09 $ 16 2/29/2028 3,025.09 $ 344.60 $ $ - $ 329.47 344.60 $ 15.13 $ 2,695.61 $ 17 3/31/2028 2,695.61 $ 344.60 $ $ - $ 331.12 344.60 $ 13.48 $ 2,364.49 $ 18 4/30/2028 2,364.49 $ 344.60 $ $ - $ 332.78 344.60 $ 11.82 $ 2,031.71 $ 19 5/31/2028 2,031.71 $ 344.60 $ $ - $ 334.44 344.60 $ 10.16 $ 1,697.27 $ 20 6/30/2028 1,697.27 $ 344.60 $ $ - $ 336.11 344.60 $ 8.49 $ 1,361.16 $ 21 7/31/2028 1,361.16 $ 344.60 $ $ - $ 337.79 344.60 $ 6.81 $ 1,023.37 $ 22 8/31/2028 1,023.37 $ 344.60 $ $ - $ 339.48 344.60 $ 5.12 $ 683.88 $ 23 9/30/2028 683.88 $ 344.60 $ $ - $ 341.18 344.60 $ 3.42 $ 342.70 $ 24 10/31/2028 342.70 $ 344.60 $ $ - $ 342.89 344.60 $ 1.71 $ (0.18) $ 25 11/30/2028 (0.18) $ 344.60 $ $ - $ 344.60 344.60 $ (0.00) $ (344.79) $ Total of early payments
Total interest
Note period in years
Start date of Note
Optional extra payments
Scheduled monthly payment
Scheduled number of payments
Actual number of payments
Exhibit "B"
Payment Plan Amortization Schedule
Note amount Must be between 1 and 30 years.
Annual interest rate If your extra payments vary, enter them in the table below.