|
S
<br />Exhibit B-1
<br />Countv of Oranoe
<br />Compound Period Semiannual
<br />Nominal Annual Rate 3.64%
<br />Event Start Date Amount Number Period End Date
<br />1 Loan 20-Apr-05 419,640.00 1
<br />2 Payment 20-Oct-05 46,265..88 9 Semiannual
<br />3 Payment 20-Mar-10 46,265.88 1 10/20/2010
<br />AMORTIZATION SCHED ULE -Normal Amortization, 360 Day Year
<br /># Date Payment Interest Principal Balance
<br />Loan 20-Apr-05 419,640.00
<br />1 20-Oct-05 46,265.88 7,637.45 38,628.43 381,011.57
<br />2005 Totals 46,265.88 7,637 45 38,628.43
<br />2 20-Apr-06 46,265.88 6,934.41 39,331.47 341,680.10
<br />3 20-Oct-06 46,265.88 6,218.58 40,047.30 301,632.80
<br />2006 Totals 92,531.76 13,15299 79,378.77
<br />4 20-Apr-07 46,265.88 5,489.72 40,776,16 260,856.64
<br />5 20-Oct-07 46,265,88 4,747.59 41,518.29 219,338.35
<br />2007 Totals 92,53176 10,237.31 82,294.45
<br />6 20-Apr-08 46,265.88 3,991.96 42,273.92 177,064.43
<br />7 20-Oct-08 46,265 88 3,222.57 43,043.31 134,021.12
<br />2008 Totals 92,531.76 7,214.53 85,317.23
<br />8 20-Apr-09 46,265.88 2,439.18 43,826.70 90,194.42
<br />9 20-Oct-09 46,265.88 1,64154 44,624.34 45,570.08
<br />2009 Totals 92,531.76 4,080.72 88,451 04
<br />10 20-Mar-10 46,265.88 69580 45,570,08 0.00
<br />2010 Totals 46,265.88 695.80 45,570.08
<br />Grand Totals 462,658.80 43,018.80 419,640 00
<br />
|