|
Orange County, North Carolina
<br />Re-financing of Contract #ool
<br />0o3-15z35oo-005
<br />Compound Period: Semiannual
<br />Nominal Annual Rate: 3.900
<br />AMORTIZATION SCHEDULE -Normal Amortization, 36o Day Year
<br />Balance
<br />Loan o8/18/zoo 3,094,791.90
<br /> 4
<br />1 02/01/2005 239,564.29 55>989.94 183,574.35 z,9u,217.55
<br />zoos Totals 239,564.29 55,989.94 183,574.35
<br />2 08/01/2005 239,564.29 56,768.74 182,795.55 2,728,4z2.oo
<br />3 02/ol/zoo6 239,564.29 53,204.23 186,360.06 2,542,o6L94
<br />2006 Totals 479,128.58 109972.97 369,155.61
<br />4 08/ol/zoo 239,564.29 49,570.21 189,994.08 2,35z,o67.86
<br /> 6
<br />5 oz/ol/2007 239,564.29 45,865.32 193698.97 2,158,368.89
<br />2oo7Totals 479,128.58 95,435.53 383>693•05
<br />6 08/01/2007 239,564.29 42,088.19 197>476.10 1,960,892.79
<br />7 02/01/200 239,564.29 38237.41 201,326.88 1,759565.91
<br /> 8
<br />2008 Totals 479,128.58 80,325.60 398802.98
<br />8 08/01/200 239,564.29 34,311.54 205,252.75 1,554,313.16
<br /> 8
<br />9 02/01/2009 239,564.29 30,309.11 zo9,255.18 1,345,057.98
<br />2009 Totals 479,128.58 64,620.65 414,507.93
<br />to 08/01/200 239,564.29 26,228.63 213,335.66 1,131,722.32
<br /> 9
<br />u 02/01/2010 239,564.29 22,068.59 217,495.70 914,226.62
<br />zolo Totals 479,128.58 48,297.22 430,831.36
<br />lz o8/ol/zolo 239>564.29 17,827.42 221,736.87 692>489.75
<br />13 02/01/2011 239,564.29 13,503.55 226,060.74 466,429.01
<br />2ou Totals 479,128.58 31,330.97 447,797.61
<br />14 o8/oi/zou 239>564.29 9,095.37 230,468.92 235,960.09
<br />15 lz/zo/2ou 239,564.29 3,604.20 235,960.09 0.00
<br />2olz Totals 479,128.58 12,699.57 466,429.01
<br />Grand Totals 3,593,464.35 498,672.45 3094,791.90
<br />7
<br />5
<br />
|