|
9
<br /> Exhibit A--Sample Amortization Schedule
<br /> Funding Amount: $11,142,000.00 Interest Rate: 2.86%
<br /> Down Payment: $0.00 Closing Date: 6/15/2017
<br /> Capitalized Interest: $0.00 Term (years): 20
<br /> Cost of Issuance: $0.00
<br /> Amount Financed: $11,142,000.00
<br /> Payment Payment Payment Interest Principal Outstanding Redemption
<br /> Number Date Amount Component Component Balance Price
<br /> Principal: 6/15/2017 $11,142,000.00 No Call
<br /> 1 12/1/2017 $147,544.50 $147,544.50 $0.00 $11,142,000.00 No Call
<br /> 2 6/1/2018 $716,330.60 $159,330.60 $557,000.00 $10,585,000.00 No Call
<br /> 3 12/1/2018 $151,365.50 $151,365.50 $0.00 $10,585,000.00 No Call
<br /> 4 6/1/2019 $709,365.50 $151,365.50 $558,000.00 $10,027,000.00 No Call
<br /> 5 12/1/2019 $143,386.10 $143,386.10 $0.00 $10,027,000.00 No Call
<br /> 6 6/1/2020 $701,386.10 $143,386.10 $558,000.00 $9,469,000.00 No Call
<br /> 7 12/1/2020 $135,406.70 $135,406.70 $0.00 $9,469,000.00 No Call
<br /> 8 6/1/2021 $692,406.70 $135,406.70 $557,000.00 $8,912,000.00 No Call
<br /> 9 12/1/2021 $127,441.60 $127,441.60 $0.00 $8,912,000.00 No Call
<br /> 10 6/1/2022 $684,441.60 $127,441.60 $557,000.00 $8,355,000.00 No Call
<br /> 11 12/1/2022 $119,476.50 $119,476.50 $0.00 $8,355,000.00 $8,438,550.00
<br /> 12 6/1/2023 $676,476.50 $119,476.50 $557,000.00 $7,798,000.00 $7,875,980.00
<br /> 13 12/1/2023 $111,511.40 $111,511.40 $0.00 $7,798,000.00 $7,875,980.00
<br /> 14 6/1/2024 $668,511.40 $111,511.40 $557,000.00 $7,241,000.00 $7,313,410.00
<br /> 15 12/1/2024 $103,546.30 $103,546.30 $0.00 $7,241,000.00 $7,313,410.00
<br /> 16 6/1/2025 $660,546.30 $103,546.30 $557,000.00 $6,684,000.00 $6,750,840.00
<br /> 17 12/1/2025 $95,581.20 $95,581.20 $0.00 $6,684,000.00 $6,750,840.00
<br /> 18 6/1/2026 $652,581.20 $95,581.20 $557,000.00 $6,127,000.00 $6,188,270.00
<br /> 19 12/1/2026 $87,616.10 $87,616.10 $0.00 $6,127,000.00 $6,188,270.00
<br /> 20 6/1/2027 $644,616.10 $87,616.10 $557,000.00 $5,570,000.00 $5,625,700.00
<br /> 21 12/1/2027 $79,651.00 $79,651.00 $0.00 $5,570,000.00 $5,625,700.00
<br /> 22 6/1/2028 $636,651.00 $79,651.00 $557,000.00 $5,013,000.00 $5,013,000.00
<br /> 23 12/1/2028 $71,685.90 $71,685.90 $0.00 $5,013,000.00 $5,013,000.00
<br /> 24 6/1/2029 $628,685.90 $71,685.90 $557,000.00 $4,456,000.00 $4,456,000.00
<br /> 25 12/1/2029 $63,720.80 $63,720.80 $0.00 $4,456,000.00 $4,456,000.00
<br /> 26 6/1/2030 $620,720.80 $63,720.80 $557,000.00 $3,899,000.00 $3,899,000.00
<br /> 27 12/1/2030 $55,755.70 $55,755.70 $0.00 $3,899,000.00 $3,899,000.00
<br /> 28 6/1/2031 $612,755.70 $55,755.70 $557,000.00 $3,342,000.00 $3,342,000.00
<br /> 29 12/1/2031 $47,790.60 $47,790.60 $0.00 $3,342,000.00 $3,342,000.00
<br /> 30 6/1/2032 $604,790.60 $47,790.60 $557,000.00 $2,785,000.00 $2,785,000.00
<br /> 31 12/1/2032 $39,825.50 $39,825.50 $0.00 $2,785,000.00 $2,785,000.00
<br /> 32 6/1/2033 $596,825.50 $39,825.50 $557,000.00 $2,228,000.00 $2,228,000.00
<br /> 33 12/1/2033 $31,860.40 $31,860.40 $0.00 $2,228,000.00 $2,228,000.00
<br /> 34 6/1/2034 $588,860.40 $31,860.40 $557,000.00 $1,671,000.00 $1,671,000.00
<br /> 35 12/1/2034 $23,895.30 $23,895.30 $0.00 $1,671,000.00 $1,671,000.00
<br /> 36 6/1/2035 $580,895.30 $23,895.30 $557,000.00 $1,114,000.00 $1,114,000.00
<br /> 37 12/1/2035 $15,930.20 $15,930.20 $0.00 $1,114,000.00 $1,114,000.00
<br /> 38 6/1/2036 $572,930.20 $15,930.20 $557,000.00 $557,000.00 $557,000.00
<br /> 39 12/1/2036 $7,965.10 $7,965.10 $0.00 $557,000.00 $557,000.00
<br /> 40 6/1/2037 $564,965.10 $7,965.10 $557,000.00 $0.00 $212,000.00
<br /> Totals: $14,475,698.90 $3,333,698.90 $11,142,000.00
<br /> SNB Confidential Form Sheet Wage
<br />
|