|
AMORTIZATION 1ABI~ FOR SPEC~4.L ASSESSMENT
<br />Semi_Annual Total Principal Outstanding
<br />Payment Principal Interest 8i Interest Balance
<br />$1,265,801.58
<br />1 $19,140.56 $31,645.04 $50,785.b0 $1,246,661.42
<br />2 $19,140.56 $31,645.04 $50,785.60 $1,227,520.46
<br />3 $20,097.59 $30,688.01 $50,785.60 $1,207,422.38
<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 $1,166,222.83
<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 $28,b28.01 $50,785.60 $1,100,805.19
<br />4 $23,265.47 $27,520. I3 $50,785.60 $1,077,539.72
<br />10 $23,265.47 $27,520,13 $50,785.60 $1,054,27425
<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 />I3 $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 $927,183.73
<br />16 $26,932.69 $23,852.91 $50,785.60 $900.251.05
<br />i7 $28,279.32 $22,506.28 $50,785.60 $871,971.73
<br />18 $28,279.32 $22,506._8 $50,785.60 $843,692.41
<br />19 $29,693.29 $21,092.31 $50,',85.60 $813,999.12
<br />20 $29,69329 $21,092.31 $50,785.60 $784,305.33
<br />21 $31,177.95 $19,607.65 $50,785.60 $753,127.38
<br />22 $31,177.95 $19,607.65 $50,785.64 $721,949.93
<br />23 $32,736.85 $18,048.75 $50,735.60 $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 $50,785.60 $622,102.54
<br />26 $34,373.69 $16,411.91 $50,785.60 $587,,'28.35
<br />27 $36,092.38 $14,693.?2 $50,735.60 $551,636.48
<br />28 536,042.38 $14,693:'2 $50,785.60 $515,544.10
<br />29 $37,896.99 $12,388.60 $50,785.60 $477,647.11
<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 $39,791.34 $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, 7 85.60 $27b,603.55
<br />35 $43,870.51 $6,915.09 $50,785.60 $232,733.04
<br />36 $43,870.51 $6,915.09 $50,785.60 $138,862.54
<br />37 $46,064.03 $4,721.56 $50,785.60 $142,798.50
<br />38 $46,064.03 $4,721.56 $50,785.b0 $96,734.47
<br />39 $48,367.23 $2,418.36 $50,785.60 $48,367.23
<br />40 $48,367.23 $2,418.36 $50,785.b0 ($U.UU)
<br />
|