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  |  
  |