|
<br />.. .
<br />
<br />:!:""'~'_:~. .._._ :l.-.-=...:::'::"'i-~.,:"i'.,,-'"
<br />
<br />Repayment
<br />C-153478
<br />Principal
<br />Interest
<br />Term
<br />
<br />".:-::~! . .-;:. r:" .
<br />
<br />_Z\'!'TACHMENT B
<br />
<br />Schedule
<br />
<br />S'an Luis Valley
<br />
<br />$526.087.45
<br />5.00\
<br />40 Years
<br />
<br />Payment
<br />
<br />$30,660.37
<br />
<br />a===============~=======.========================~===============:
<br />Period Principal Payment Interest Principal
<br /> Repayment
<br />c..ac=_..caDe:=:_:=:=:=:::_::::::==::===:=_====:_:_::=====~=.=.=..
<br />1 $526,087.45 $30,660.37 $26.305.58 $4,354.79
<br />2 521,732.66 30.660.37 26,087.83 4,572.54
<br />3 517.160.11 30,660.37 25.859.19 4,801.18
<br />4 512,358.93 30.660.37 25,619.12 5.041.25
<br />5 507.317.68 30,660.37 25.367.05 5.293.32
<br />6 502,024,36 30.660.37 25,102.37 5,558.00
<br />7 496,466.35 30.660.37 24,824.45 5.635.92
<br />8 490,630.44 30,660.37 24.532.65 6.127.73
<br />9 484,502.71 30,660.37 24. 226.25 6.434.13
<br />10 478,068.59 30,660.37 23,904.52 6.755.85
<br />11 471.312.74 30,660.37 23,566.72 7,093.65
<br />12 464.219.09 30,660.37 23,212.02 7,448.35
<br />13 456,770.73 30.660.37 22,839.58 7.820.79
<br />14 448,949.95 30,660.37 22.448.53 8,211.85
<br />15 440.738.10 30.660.37 22.037.91 8,622.46
<br />16 432,115.65 30,660.37 21,606.77 9.053.60
<br />17 423.062.05 30,660.37 21.154.07 9,506.30
<br />18 413,555.75 30.660.37 20,678.73 9.981.64
<br />19 403,574.11 30.660.37 20.179.63 10.(80.74
<br />20 393.093.37 30.660.37 19,655.57 11. 004. 80
<br />21 382.088.57 30.660.37 19,105.30 11.555.07
<br />22 370.533.50 30.660.37 18,527.52 12.132.85
<br />23 358.400.65 30.660.37 17,920.85 12.739.52
<br />24 345,661.14 30.660.37 17.283.85 13.376.52
<br />25 332.284.61 30.660.37 16.614.99 14.045.38
<br />26 318.239.24 30.660.37 15.912.69 14.747.68
<br />27 303.491.56 30.660.37 15,175.27 15,485.10
<br />28 288,006.46 30.660.37 14,400.98 16.259.39
<br />29 271.747.07 30.660.37 13.587.98 17.072.39
<br />30 254.674.68 30.660.37 12,734.32 17.926.05
<br />31 236.748.62 30.660.37 11. 837.97 18,822.40
<br />32 217.926.22 30.660.37 10,896.81 19,763.56
<br />33 198.162.66 30,660.37 9,908.59 20.751. 78
<br />34 177,410.88 30.660.37 8.870.95 21.789.42
<br />35 155,621.46 30.660.37 7.781.43 22,878.94
<br />36 132.H2.52 30,660.37 6,637.43 24.022.94
<br />37 108.719.58 30.660.37 5.'36.23 25.224.14
<br />38 83,495.44 30.660.37 4,';'74.96 26,485.41
<br />39 57.010.03 30,660.37 2,850.63 27,809.74
<br />40 29,200.29 30,660.37 1. 460.08 29.200.29
<br /> ATTACHMENT B
<br /> 6358E
<br />
|