| | Loan ID | 
|---|
 | *Loan amount | 
|---|
 | *Points and fees | 
|---|
 | *Total of payments | 
|---|
 | Payment | 
|---|
 | **Principal and interest | 
|---|
 | **Private mortgage insurance | 
|---|
 | Tax savings | 
|---|
 | Final payment | 
|---|
 | Present value of loan | 
|---|
 | | Loan Name 1 | 
|---|
 | $400,000.00 |  | $150.00 |  | $557,207.54 |  | $2,558.55 |  | $2,372.55 |  | $186.00 |  | $44,018.11 |  | $360,285.89 |  | $419,527.55 | 
 | | Loan Name 2 | 
|---|
 | $360,000.00 |  | $3,700.00 |  | $494,225.83 |  | $1,870.98 |  | $1,718.70 |  | $152.28 |  | $38,591.23 |  | $323,109.16 |  | $413,674.94 | 
 | | Loan Name 3 | 
|---|
 | $340,000.00 |  | $200.00 |  | $474,136.52 |  | $1,949.29 |  | $1,825.19 |  | $124.10 |  | $37,558.23 |  | $306,943.23 |  | $411,345.71 | 
 |