6.11&20 15 Arnatlzatico Tate
<br /> gxhibit B
<br /> The following table is based on the information entered in the calculator form.
<br /> $1,000,000.00
<br /> 3.5%
<br /> 20 Years
<br /> $70,361.08
<br /> IYear Interest Principal Balance
<br /> 2015 $35,000.00 $35,361.08 $964,638.92
<br /> 2016 $33,762.36 $36,598.71 $928,040.21
<br /> 2017 $32,481.41 $37,879.67 $890,160.54
<br /> 2018 $31,155.62 $39,205.46 $850,955.08
<br /> 2019 $29,783.43 $40,577.65 $810,377.43
<br /> 2020 $28,363.21 $41,997.87 $768,379.57
<br /> 2021 $26,893.28 ' $43,467.79 $724,911.77
<br /> 2022 $25,371.91 ! $44,989.16 $679,922.61
<br /> 2023 $23,797.29 $46,563.79 $633,358.82
<br /> 2024 $22,167.56 $48,193.52 $585,165.31
<br /> 2025 $20,480.79 $49,880.29 I $535,285.01
<br /> 2026 $18,734.98 $51,626.10 $483,658.91
<br /> 2027 $16,928.06 $53,433.01 $430,225.90
<br /> 2028 $15,057.91 I $55,303.17 $374,922.73
<br /> 2029 $13,122.30 I $57,238.78 $317,683.95
<br /> 2030 $11,118.94 f $59,242.14 $258,441.81
<br /> 2031 $9,045.46 $61,315.61 $197,126.19
<br /> 2032 $6,899.42 I $63,461.66 $133,664.53
<br /> 2033 $4,678.26 $65,682.82 $67,981.72
<br /> 2034 I $2,379.36 I $67,981.72 I $0.00
<br /> httpJkwcbstalaco.us/Apps/FlraiceCalculahrlcalcilata Mm VI
<br />
|