|
AMORTI.~ATION TABLE FOR SPECLQL ASSESSMENT
<br />Semi-Annual Total Principal Outstanding
<br />Payment Principal Interest 8c Interest Balance
<br />$1,265,801.58
<br />1 $19,140.56 $31,64$.04 $50,785.60 $1,246,661.02
<br />2 519,140.Sb $31,645.04 $50,785.60 $1,227,520.46
<br />3 $20,097.59 $30,688.01 $50,785.60 $1,207,422.88
<br />4 $20,097.59 $30,688.01 $50,785.60 $1,187,325.29
<br />5 $21,102.46 $29,683.13 $50,785.60 $1, I66,222.83
<br />6 $21,102.46 $29,683.13 $50,785.60 $1,145,120.36
<br />7 $22,157.59 $28,628.01 $50,785.60 $1,122,962.78
<br />8 $22,157.59 528,628.Oi $50,785.60 $1,100,805,19
<br />9 $23,265.47 $27,520.13 $50,785.60 $1,077,539.72
<br />10 $23,265.47 $27,520.13 $50,785.60 $1,054,274.25
<br />11 $24,428.74 $26,356.86 $50,785.60 $1,029,845.51
<br />12 $24,428.74 $26,356.86 $50,785.60 $1,005,416.77
<br />13 $25,650.18 $25,135.42 $50,785.60 $979,766.60
<br />14 $25,650.18 $25,135.42 $50,785.60 $954,116.42
<br />15 $26,932.69 $23,852.91 $50,785.60 S927,183.73
<br />16 $26,932.69 $23,852.91 $50,785.60 5900,251.05
<br />1? $28,279.32 $22,506.28 $50,785.60 $871,971.73
<br />18 $28,279.32 $22,506.28 $50,785.60 $843,692.41
<br />19 $29,693.29 $21,092.31 $50,785.60 $813,999.12
<br />20 $29,693.29 $21,092.31 $50,785.60 $784,305.83
<br />21 $31,177.95 $19,607.65 $50,785.60 $753,127.88
<br />22 $31,177.95 $19,607.65 $50,785.60 $721,949.93
<br />23 $32,736.85 $18,048.75 $50,785.60 $689,213.08
<br />24 $32,736.85 $18,048.75 $50,785.60 $656,476.23
<br />25 $34,373.69 $16,411.91 $S0,785.60 $622,102.54
<br />Z6 534,373.69 $16,411.91 $50,785.60 $587,728.85
<br />27 $36,092.38 $14,693.22 $50,785.60 $551,636.48
<br />28 $36,092.38 $14,693.22 550,785.60 $515,544.10
<br />29 $37,896.99 $12,888.60 $50,785.60 5477,647.11
<br />30 $37,896.99 $12,888.60 $50,785.60 $439,750.11
<br />31 $39,791.84 $10,993.75 $50,785.60 $399,958.27
<br />32 $39,791.84 $10,993.75 $50,785.60 $360,166.42
<br />33 $41,781.44 $9,004.16 $50,785.60 $318,384.99
<br />34 $41,781.44 $9,004.16 $50,785.60 $276,603.55
<br />35 $43,870.51 $6,915.09 550,785.60 $232,733.04
<br />36 $43,870.51 $6,915.09 $50,785.60 5188,862.54
<br />37 $46,064.03 $4,721.56 $50,785.60 $142,798.50
<br />38 $46,064.03 $4,721.56 550,785.60 $96,734.47
<br />39 $48,367.23 $2,418.36 550,785.60 $48,367.23
<br />40 $48,367.23 $2,418.36 550,785.60 ($0.00)
<br />
|