|
<br />,.r,l,. . r
<br />
<br /> Repayment Schedule The Handy Di tch Company
<br /> Principal $310,000.00 Payment $20.155.90
<br /> Interest 5.00\
<br /> Term 30 Years
<br /> ====~~~~~~====~=======~============~====~=========~============
<br /> Period Principal Payment Interest Principa'l
<br /> Repayment
<br /> ======~=~===========================~=~========================
<br /> 1 $310.000.00 $20,155.90 $15.486.46 $4.669.45
<br /> 2 305.330.55 20,155.90 15.253.19 4.902.71
<br /> 3 300.427.84 20.155.90 15.008.27 5.147.64
<br /> 4 295.280.20 20,155.90 14.751.11 5.404.79
<br /> 5 289,875.41 20.155.90 14.481.11 5,674.80
<br /> 6 284,200.61 20.155.90 14,197.61 5.958.29
<br /> 7 278,242.32 20.155.90 13,899.96 6.255.94
<br /> 8 271.986.38 20.155.90 13,587.44 6.568.47
<br /> 9 265.417.91 20.155.90 13,259.30 6.896.60
<br /> 10 258.521.31 20.155.90 12,914.77 7.241.13
<br /> 11 251.280.18 20.155.90 12.553.03 7,602.87
<br />" 12 243,677.31 20.155.90 12.173.22 7,982.68
<br />'-."", 13 235.694.62 20.155.90 11.774.43 8.381.47
<br />"
<br /> 14 227.313.15 20.155.90 11.355.73 8.800.18
<br /> 15 218.512.98 20.155.90 10.916.10 9.239.80
<br /> ,~ "
<br /> 16 209,273.18 20.155.90 10,454.52 9.701.39
<br /> 17 199,571. 79 20.155,90 9,969.87 10,186.03
<br /> 18 189.385,76 20.155.90 9.461.01 10,694.89
<br /> 19 178.690.87 20.155.90 8.926.74 11,229.17
<br /> 20 167.461. 70 20.155.90 8.365.77 11,790,13
<br /> 21 155.671.57 20.155.90 7.776.78 12,379,13
<br /> 22 143.292.44 20.155.90 7,158.36 12,997.54
<br /> 23 130,294.90 20.155.90 6.509.05 13,646.85
<br /> 24 116.648.05 20.155.90 5,827.31 14,328.60
<br /> , . 25 102.319.45 20.155.90 5,111.50 15.044.40
<br /> 26 87.275.05 20.155.90 4,359.94 15.795.96
<br /> 27 71.479.09 20.155.90 3,570.83 16.585.07
<br /> 28 54.894. 02 20.155.90 2,742.30 17.413.60
<br /> 29 37.480.42 20.155.90 1.872.38 18.283.52
<br /> 30 19,196.90 20.155.90 959.01 19,196.90
<br />
<br />4-16-91
<br />
<br />9999E""
<br />
<br />EXHIBIT E
<br />
|