|
•
<br /> Exhibit A
<br /> PAWSO Restructured Loan-Amortization Schedule Original Loan
<br /> Cumm
<br /> Payment interest
<br /> Payment Amount Principal Interest Earned Balance
<br /> Original Current 9/2014= $8,855,930.32
<br /> 2015 1 $623,112.79 $313,155.23 $309,957.56 $309,957.56 $8,542,775.09
<br /> 2016 2 $623,112.79 $324,115.67 $298,997.13 $608,954.69 $8,218,659.42
<br /> 2017 3 $623,112.79 $335,459.71 $287,653.08 $896,607.77 $7,883,199.71
<br /> 2018 4 $613,112.79 $347,200.80 $275,911.99 $1,172,519.76 $7,535,998.91
<br /> 2019 5 $623,112.79 $359,352.83 $263,759.96 $1,436,279.72 $7,176,646.07
<br /> 2020 6 $623,112.79 $371,930.18 $251,182.61 $1,687,462.33 $6,804,715.89
<br /> 2021 7 $623,112.79 $384,947.74 $238,165.06 $1,925,627.39 $6,419,768.16
<br /> 2022 8 $623,112.79 $398,420.91 $224,691.89 $2,150,319.27 $6,021,347.25
<br /> 2023 9 $623,112.79 $412,365.64 $210,747.15 $2,361,066.43 $5,608,981.61
<br /> 2024 10 $623,112.79 $426,798.44 $196,314.36 $2,557,380.79 $5,182,183.17
<br /> 2025 11 $623,112.79 $441,736.38 $181,376.41 $2,738,757.20 $4,740,446.79
<br /> 2026 12 $623,112.79 $457,197.16 $165,915.64 $2,904,672.83 $4,283,249.64
<br /> 2027 13 $623,112.79 $473,199.06 $149,913.74 $3,054,586.57 $3,810,050.58
<br /> 2028 14 $623,112.79 $489,761.02 $133,351.77 $3,187,938.34 $3,320,289.56
<br /> 2029 15 $623,112.79 $506,902.66 $116,210.13 $3,304,148.48 $2,813,386.90
<br /> 2030 16 $623,112.79 $524,644.25 $98,468.54 $3,402,617.02 $2,288,742.65
<br /> 2031 17 $623,112.79 $543,006.80 $80,105.99 $3,482,723.01 $1,745,735.84
<br /> 2032 18 $623,112.79 $562,012.04 $61,100.75 $3,543,823.76 $1,183,723.81
<br /> 2033 19 $623,112.79 $581,682.46 $41,430.33 $3,585,254.10 $602,041.35
<br /> 2034 20 $623,112.79 $602,041.35 $21,071.45 $3,606,325.54 $0.00
<br />
|