|
<br />I
<br />I Original Loan Amount:
<br /> 510,468,75 LOAN ALTERNATIVE 2
<br />I Interest Rate:
<br />3,75%
<br /> No. of Payments (Ifyr):
<br />I 30
<br />Payment Amount:
<br /> $28,630,98
<br />I Payment Principal Interest Principal
<br /> Year Amount Amount Amount Balance
<br />I 1 $28,630,98 $9,488.40 $19,142,58 $500,980,35
<br />2 $28,630,98 $9,844,22 $18,786,76 $491,136,13
<br /> 3 $28,630,98 $10,213,37 $18,417,60 $480,922,76
<br />I 4 $28,630,98 $10,596,38 $18,034,60 $470,326,38
<br />5 $28,630,98 $10,993,74 $17,637,24 $459,332,64
<br /> 6 $28,630,98 $11,406,01 $17,224,97 $447,926,64
<br />I 7 $28,630,98 $11,833,73 $16,797,25 $436,092,~1
<br />8 $28,630,98 $12,277.50 $16,353.48 $423,815.41
<br /> 9 $28,630,98 $12,737,90 $15,893,08 $411,077.51
<br />I 10 $28,630,98 $13,215,57 $15,415.41 $397,861.~4
<br />11 $28,630,98 $13,711,16 $14,919,82 $384,150,78
<br /> 12 $28,630,98 $14.225,33 $14,405,65 $369,925.45
<br />I 13 $28,630,98 $14,758,77 $13,872,20 $355,166,e;a
<br />14 $28,630,98 $15,312,23 $13,318,75 $339,854.45
<br /> 15 $28,630,98 $15,886.44 $12,744,54 $323,968,()1
<br />I 16 $28,630,98 $16,482.18 $12,148,80 $307,485,!l3
<br />17 $28,630,98 $17,100.26 $11,530,72 $290,385,57
<br /> 18 $28,630,98 $17,741,52 $10,889.46 $272,644,()5
<br />I 19 $28,630,98 $18,406.83 $10,224,15 $254,237 ,~3
<br />20 $28,630,98 $19,097,08 $9,533,90 $235,140,14
<br /> 21 $28,630,98 $19,813,22 $8,817,76 $215,326,!l2
<br />I 22 $28,630,98 $20,556,22 $8,074,76 $194.770,70
<br />23 $28,630,98 $21,327,08 $7,303,90 $173,443,El2
<br /> 24 $28,630,98 $22,126,84 $6,504,14 $151,316,78
<br />I 25 $28,630,98 $22,956,60 $5,674,38 $128,360,18
<br />26 $28,630,98 $23,817.47 $4,813,51 $104,542,70
<br /> 27 $28,630,98 $24,710,63 $3,920,35 $79,832,()8
<br />I 28 $28,630,98 $25,637,28 $2,993,70 $54.194,ao
<br />29 $28,630,98 $26,598,67 $2,032,30 $27,596,12
<br />30 $28,630,98 $27,596,12 $1,034,85 $O,()O
<br />I $858,929,38 $510,468,75 $348,460,63
<br />I
<br />I
<br />I
<br />
|