|
•
<br /> • Exbibit A
<br /> PAWSD Restructured Loan•Amortization Schedule Loan 8
<br /> Payment
<br /> Payment Amount Principal Interest Balance
<br /> Loan B $4,565,000.00
<br /> 2035 1 $321,198.32 $161,423.32 $150,182.56 $4,403,576.68
<br /> 2036 2 $321,198.32 $167,073.13 $144,871.94 $4,236,503.55
<br /> 2037 3 $321,198.32 $172,920.69 $139,375.46 $4,063,582.86
<br /> 2038 4 $321,198.32 $178,972.92 $133,686.59 $3,884,609.95
<br /> 2039 5 $321,198.32 $185,236.97 $127,798.61 $3,699,372.98
<br /> 2040 6 $321,198.32 $191,720.26 $121,704.56 $3,507,652.72
<br /> 2041 7 $321,198.32 $198,430.47 $115,397.21 $3,309,222.25
<br /> 2042 8 $321,198.32 $205,375.54 $108,869.11 $3,103,846.71
<br /> 2043 9 $321,198.32 $212,563.68 $102,112.52 $2,891,283.03
<br /> 2044 10 $321,198.32 $220,003.41 $95,119.45 $2,671,279.62
<br /> 2045 11 $321,198.32 $227,703.53 $87,881.62 $2,443,576.09
<br /> 2046 12 $321,198.32 $235,673.15 $80,390.47 $2,207,902.94
<br /> 2047 13 $321,198.32 $243,921.71 $72,637.13 — $1,963,981.23
<br /> 2048 14 $321,198.32 $252,458.97 $64,612.43 $1,711,522.25
<br /> 2049 15 $321,198.32 $261,295.04 $56,306.86 $1,450,227.22
<br /> 2050 16 $321,198.32 $270,440.36 $47,710.59 $1,179,786.85
<br /> 2051 17 $321,198.32 $279,905.78 $38,813.45 $899,881.08
<br /> 2052 18 $321,198.32 $289,702.48 $29,604.92 $610,178.60
<br /> 2053 19 $321,198.32 $299,842.06 $20,074.08 $310,336.54
<br /> 2054 20 $321,198.32 $310,33654 $10,209.67 $0.00
<br />
|