|
Exhibit A
<br /> PAWSD Restructured ban-Amortization Schedule Loan A
<br /> Cumin
<br /> Payment Interest
<br /> Payment Amount Principal Interest Earned Balance
<br /> Loan A Principal= $4,290,930.32
<br /> 2015 1 $256,130.89 $181,039.60 $75,091.28 $75,091.28 $4,109,890.72
<br /> 2016 2 $256,130.89 $184,207.80 $71,923.09 $147,014.37 $3,925,682.92
<br /> 2017 3 $256,130.89 $187,431.43 $68,699.45 $215,713.82 $3,738,251.48
<br /> 2018 4 $256,130.89 $190,711.48 $65,419.40 $281,133.22 $3,547,540.00
<br /> 2019 5 $256,130.89 $194,048.94 $62,081.95 $343,215.17 $3,353,491.06
<br /> 2020 6 $256,130.89 $197,444.79 $58,686.09 $401,901.26 $3,156,046.27
<br /> 2021 7 $256,130.89 $200,900.08 $55,230.81 $457,132.07 $2,955,146.20
<br /> 2022 8 $256,130.89 $204,415.83 $51,715.06 $508,847.13 $2,750,730.37
<br /> 2023 9 $256,130.89 $207,993.10 $48,137.78 $556,984.91 $2,542,737.27
<br /> 2024 10 $256,130.89 $211,632.98 $44,497.90 $601,482.82 $2,331,104.28
<br /> 2025 11 $256,130.89 $215,336.56 $40,794.32 $642,277.14 $2,115,767.72
<br /> 2026 12 $256,130.89 $219,104.95 $37,025.94 $679,303.08 $1,896,662.77
<br /> 2027 13 $256,130.89 $222,939.29 $33,191.60 $712,494.67 $1,673,723.49
<br /> 2028 14 $256,130.89 $226,840.72 $29,290.16 $741,784.84 $1,446,882.76
<br /> 2029 15 $256,130.89 $230,810.44 $25,320.45 $767,105.28 $1,216,072.32
<br /> 2030 16 $256,130.89 $234,849.62 $21,281.27 $788,386.55 $981,222.70
<br /> 2031 17 $256,130.89 $238,959.49 $17,171.40 $805,557.95 $742,263.22
<br /> 2032 18 $256,130.89 $243,141.28 $12,989.61 $818,547.55 $499,121.94
<br /> 2033 19 $256,130.89 $247,396.25 $8,734.63 $827,282.19 $251,725.69
<br /> 2034 20 $256,130.89 $251,725.69 $4,405.20 $831,687.39 $0.00
<br /> $931,687.39
<br />
|