|
i
<br /> (ATTACHMENT A)
<br /> GOLF INTERFUND LOAN AMORTIZATION SCHEDULE
<br /> ORIGINAL LOAN AMOUNT $ 1,313,710 -
<br /> AVG INTEREST RATE: 5.10%
<br /> BEGINNING ENDING
<br /> BALANCE INTEREST PRINCIPAL TOTAL PMT BALANCE
<br /> 2008 1,313,710 22,333 ''' a "" � '
<br /> 2Y� , � 22,333 1,313,710
<br /> 2009 1,313,710 66,999 = '` .5 x= 66,999 1,313,710
<br /> 2010 1,313,710 66,999 ��eg
<br /> Y0 k 76,999 1,303,710
<br /> or,
<br /> 2011 1,303,710 66,489 , �z,}x P1,rt� a`,T76489 1,293,710
<br /> 2012 1,293,710 65,979ta ; 4,..)090,979 1,268,710
<br /> 2013 1,268,710 64,704 4cr4,) 89,704 1,243,710
<br /> 2014 1,243,710 63,429 4;.;,9.c..),0„4: 103,429 1,203,710
<br /> 2015 1,203,710 61,389i' �r ,,i,yr 101,389 1,163,710
<br /> 2016 1,163,710 59,349 .r , �,*)E"i 114,349 1,108,710
<br /> 2017 1,108,710 56,544 : , ') � 111,544 1,053,710
<br /> 2018 1,053,710 53,739 � , 123,739 983,710
<br /> 2019 983,710 50,169 - , ''ox.: 120,169 913,710
<br /> 2020 913,710 46,599 '` � x ° ,,,1u) 131,599 828,710
<br /> 2021 828,710 42,264 , („,,..)9`) , 127,264 743,710
<br /> 2022 743,710 37,929 s.}5 2.7 Yr 137,929 643,710
<br /> 2023 643,710 32,829g ' �, � „
<br /> 132,829 - 543,710
<br /> 2024 543,710 27,729 °; .vt, ` {" 132,729 438,710
<br /> t-''':-'.::.-.2025 438,710 22,374z , 127,374 . 333,710
<br /> 2026 333,710 17,019 ; , 132,019 218,710
<br /> 2027 218,710 11,154 114000 126,154 103,710
<br /> 2028 103,710 5,289 , 10,71.0 108,999 -
<br /> 9
<br />
|