|
<br />. II 111111 - - - - - - - - - - - - - - - - -
<br /> TABLE A - $14.00/month user fee -4% loan
<br /> (1) (2) (3) (4)
<br /> Rev. aiM Rev-Exp. Loan Loan Year Cum.
<br /> Yr. (yearly) (yearly) Res. 1- [2+3] Payment Reduction Res. Res.
<br /> 0 108,860
<br /> 1 8,736 1,596 1,2QO 5,940 5, 00 107,714.40 440 440
<br /> 2 8,736 1,692 1,200 5,844 106,522.98 344 784
<br /> 3 8,736 1,793 1,200 5,743 105,283.90 243 1,027
<br /> 4 8,736 1,901 1,200 5,635 103,995.25 135 1,162
<br /> 5 8,736 2,015 1,200 5,521 102,655.06 21 1,183
<br /> 8,736 2,136 0 6,600 101,261.26 1,100 2,283
<br /> 8,736 2,264 0 6,472 99,811.71 972 3,255
<br /> 8,736 2,400 0 6,336 98,304.18 836 4,091
<br /> 8,736 2,544 0 6,192 96,736.35 692 4,783
<br /> 10 8,736 2,696 0 6,040 95,105.80 540 5,323
<br /> 8,736 2,858 0 5,878 93,410.04 378 5,701
<br /> 8,736 3,030 0 5,706 91,646.44 206 5,907
<br /> 8,736 3,211 0 5,525 89,812.29 25 5,932
<br /> 8,736 3,404 0 5,128 87,904.79 -372 5,560
<br /> 15 9,360 3,608 0 5,752 85,920.98 252 5,812
<br /> 9,360 3,825 0 5,535 83,857.82 35 5,847
<br /> 9,360 4,054 0 5,306 81,712.13 -194 5,653
<br /> 9,360 4,298 0 5,062 79,480.61 -438 5,215
<br /> 9,360 4,556 0 4,804 77,159.84 -696 4,519
<br /> 20 10,608 4,829 0 5,779 74,746.23 279 4,798
<br /> 10,608 5,119 0 5,489 72,236.08 -11 4,787
<br /> 10,608 5,426 0 5,182 69,625.52 -318 4,469
<br /> 10,608 5,751 0 4,857 66,910.55 -643 3,826
<br /> 10,608 6,096 0 4,512 64,086.97 -988 2,838
<br /> 25 12,480 6,462 0 6,018 61,150.45 518 3,356
<br /> 12,480 6,850 0 5,630 58,096.47 130 3,486
<br /> 12,480 7,261 0 5,219 54,920.32 -281 3,205
<br /> 12,480 7,696 0 4,784 51,617.14 -716 2,489
<br /> 12,480 8,158 0 4,322 48,181. 82 -1,178 1,311
<br /> 30 14,352 8,648 0 5,704 44,609.09 204 1,515
<br /> 14,352 9,167 0 5,185 40,893.46 -315 1,200
<br /> 16,224 9,717 0 6,507 37,029.20 1,007 2,207
<br /> 16,224 10,300 0 5,924 33,010.36 424 2,631
<br /> 16,224 10,918 0 5,306 28,830.78 -194 2,437
<br /> 35 16,224 11,573 0 4,651 5,500 24,484.01 -849 1,588
<br /> 36 18,096 12,267 0 5,829 5,500 19,963.37 329 1,917
<br /> 18,036 13,003 0 5,093 5,500 15,261.91 -407 1,510
<br /> 18,036 13,783 0 4,313 5,500 10,372.38 -1,187 323
<br /> 20,592 14,610 0 5,982 5,500 5,287.28 482 805
<br /> 20,592 15,487 0 5,105 5,500 -1. 23 -395 410
<br />
|