|
Exhibit B
<br /> Obligor
<br /> Principal $273,137
<br /> #of Months 240
<br /> Annual Interest 2.54%
<br /> Amortization Schedule
<br /> Year Interest Principal Total Required CF
<br /> 1 $ 6,910 $ 10,579 $ 17,489 x 1.25 CFC= $21,860.98
<br /> 2 $ 6,634 $ 10,855 $ 17,489
<br /> 3 $ 6,351 $ 11,138 $ 17,489
<br /> 4 $ 6,061 $ 11,428 $ 17,489
<br /> 5 $ 5,763 $ 11,726 $ 17,489
<br /> 6 $ 5,458 $ 12,031 $ 17,489
<br /> 7 $ 5,144 $ 12,345 $ 17,489
<br /> 8 $ 4,822 $ 12,666 $ 17,489
<br /> 9 $ 4,492 $ 12,996 $ 17,489
<br /> 10 $ 4,154 $ 13,335 $ 17,489
<br /> 11 $ 3,806 $ 13,683 $ 17,489
<br /> 12 $ 3,450 $ 14,039 $ 17,489
<br /> 13 $ 3,084 $ 14,405 $ 17,489
<br /> 14 $ 2,708 $ 14,780 $ 17,489
<br /> 15 $ 2,323 $ 15,166 $ 17,489
<br /> 16 $ 1,928 $ 15,561 $ 17,489
<br /> 17 $ 1,523 $ 15,966 $ 17,489
<br /> 18 $ 1,106 $ 16,382 $ 17,489
<br /> 19 $ 680 $ 16,809 $ 17,489
<br /> 20 $ 242 $ 17,247 $ 17,489
<br /> Totals $ 76,639 $ 273,137
<br /> Beginning Ending
<br /> Period Balance Interest Payment Principal Balance
<br /> 1 $273,137 $586 $1,457 $871 $272,266
<br /> 2 $272,266 $584 $1,457 $873 $271,393
<br /> 3 $271,393 $582 $1,457 $875 $270,518
<br /> 4 $270,518 $581 $1,457 $877 $269,641
<br /> 5 $269,641 $579 $1,457 $879 $268,762
<br /> 6 $268,762 $577 $1,457 $881 $267,882
<br /> 7 $267,882 $575 $1,457 $883 $266,999
<br /> 8 $266,999 $573 $1,457 $884 $266,115
<br /> 9 $266,115 $571 $1,457 $886 $265,228
<br /> 10 $265,228 $569 $1,457 $888 $264,340
<br /> 11 $264,340 $567 $1,457 $890 $263,450
<br /> 12 $263,450 $565 $1,457 $892 $262,558
<br /> 13 $262,558 $563 $1,457 $894 $261,664
<br /> 14 $261,664 $562 $1,457 $896 $260,768
<br /> 15 $260,768 $560 $1,457 $898 $259,870
<br /> 16 $259,870 $558 $1,457 $900 $258,971
<br /> 17 $258,971 $556 $1,457 $902 $258,069
<br /> i8 $258,069 $554 $1,457 $904 $257,166
<br /> 19 $257,166 $552 $1,457 $906 $256,260
<br /> G-4 Page 91
<br />
|