|
14
<br /> EXHIBIT C
<br /> AMORTIZATION SCHEDULE
<br /> Note:This amortization is an estimate only. Actual billing for interest expense will be calculated daily.
<br /> OPTION THREE - FULLY FUNDED (15 YR)
<br /> PRINCIPAL BAL RA'Z'E PAYMENT INTEREST PRINCIPAL;
<br /> Jul-95 $9,600,000.00 5.64% $478,458.00 $270,722 00 $227,738 00
<br /> Jan-96 $9,392,262.00 5.64% $478,458.00 ;$264,861 79 $213,596.11'....
<br /> Jul-96 $9,178,665.79 5.64% $478,458.00 ;$258838 38 $219,6192
<br /> Jan-97 $8,959,046.16 5.64% $478,458.00 $252,'6450 $225,81290`.'
<br /> Jul-97 $8,733,233.27 5.64% $478,458.00 $246;277 8 $23 , 80 82'
<br /> Jan-98 $8,501,052.44 5.64% $478,458.00 $239x:729 6:8 $238,728 32
<br /> Jul-98 $8,262,324.12 5.64% $478,458.00 $232,.997 54 $245,460 46
<br /> Jan-99 $8,016,863.66 5.64% $478,458.00 $226,075.56 $252,382.44
<br /> Jul-99 $7,764,481.22 5.64% $478,458.00 $218,958 37 $259,49 63
<br /> Jan-00 $7,504,981.59 5.64% $478,458.00 $211,640.48 $266,817 52
<br /> Jul-00 $7,238,164.07 5.64% $478,458.00 $204,116.23 $274;341 77
<br /> Jan-01 $6,963,822..30 5.64% $478,458.00 $196,379 79 $282,478 21
<br /> Jul-01 $6,681,744.08 5.64% $478,458.00 $188x425 8 $290,032 82;
<br /> Jan-02 $6,391,711.27 5.64% $478,458.00 $1.80x246 26 $298,2.11 74
<br /> Jul-02 $6,093,499.53 5.64% $478,458.00 $171,836 69 $306,621.31
<br /> Jan-03 $5,786,878.21 5.64% $478,458.00 $163,189.97 $315,26&03
<br /> Jul-03 $5,471,610.18 5.64% $478,458.00 $154,299.41 $324,158.59
<br /> Jan-04 $5,147,451.58 5.64% $478,458.00 $145,158.13 $333,299.87
<br /> Jul-04 $4,814,151.72 5.64% $478,458.00 $1.35T75/J 08 $342,698 92
<br /> Jan-OS $4,471,452.80 5.64% $478,458.00 $126,094.97 $352,363.03
<br /> Jul-05 $4,119,089.77 5.64% $478,458.00 $116,158.33 $362,299.67
<br /> ......:.
<br /> Jan-06 $3,756,790.10 5.64% $478,458.00 > $105,941 48 $8'7 ,516 5
<br /> Jul-06 $3,384,273.58 5.64% $478,458.00 $95,436.51 $383,021.49,
<br /> Jan-07 $3,001,252.09 5.64% $478,458.00 ;<: $84x635.3 $393,822.69
<br /> Jul-07 $2,607,429.40 5.64% $478,458.00 :'>' $73,529.51 $404,928.49
<br /> Jan-08 $2,202,500.91 5.64% $478,458.00 $62,110.53 $416,$47 47
<br /> Jul-08 $1,786,153.44 5.64% $478,458.00 $50,369.53 $428,088.47
<br /> Jan-09 $1,358,064.96 5.64% $478,458.00 $38,297.43 $440,160.57
<br /> Jul-09 $917,904.40 5.64% $478,458.00 :': $288:4.90 $452,573.10;,
<br /> Jan-10 $465,331.30 5.64% $478,458.00 ... $13,122 34 $465,331.30
<br /> TOTAL PAYMENTS $4,753,735.64 $9,600,000.00
<br /> •
<br />
|