|
<br />.
<br />
<br />.:
<br />
<br />!
<br />.
<br />
<br />,
<br />i ,.'
<br />
<br />~ ~
<br />
<br />J;
<br />."'
<br />, -
<br />.
<br />
<br />. ",t i,
<br />
<br />.' ~- ~
<br />
<br />I I' .
<br />
<br />h, ., ~ 1-
<br />
<br />..
<br />
<br />~. ,
<br />I
<br />.
<br />I-
<br />I l.1
<br />if
<br />'I
<br />
<br />· I'
<br />;
<br />
<br />I .
<br />
<br />, '
<br />.
<br />
<br />I .,
<br />
<br />~ ~.. il
<br />.~I '- 11-
<br />H,
<br />
<br />'i: .-
<br />
<br />,- q
<br />,_Il~':l'
<br />I '
<br />t I ',~
<br />
<br />.=- I
<br />4 I ,j t
<br />f' , ~
<br />" ~
<br />
<br />;' -!
<br />f. · I .
<br />i.... ~ f ...
<br />.. ..I I ... 1
<br />I J,~'
<br />
<br />..~ J. .
<br />...... ~. i
<br />I ,I
<br />
<br />l
<br />II .
<br />-; .- . ~ -.
<br />- '. -11
<br />,
<br />.
<br />
<br />. ! l t
<br />.
<br />(" ...
<br />
<br />- I,' .
<br />", I
<br />,
<br />
<br />ef
<br />
<br />~ i
<br />I'
<br />
<br />"
<br />
<br />l. . i: i ~ t
<br />
<br />PRINCIPAL pAYMENT.SCHEDU:tE,
<br />.. I -'- 110 I' I _ r:
<br />t t f \.:~ r. ll... 1
<br />
<br />i 111 _ )I "",' ... z t.. ... t. ........., I
<br />I' C~ty Qf Sql)nYJ~les.8e~c~h, 1FI9v\da, 11-, " -
<br />J " ~ _ l ' J... c.
<br />. - ~~ ~,"QOO,oo~ Ifa~ ~~~,ni!?t;Ban~ ><?u~l~fie.d:~o~n; , .
<br />, I !Issuance .Date: 3/2;:1/2010,' -: !-
<br />-I ' j'"__.:_=-'j ~.l'.. lI~_ i "
<br />., Inter.est Rate:.A:20,% <, . _ ...'~. ·
<br />
<br />'. I.
<br />'I .. ,-. ~ j - _
<br />, ' I:"
<br />m Payment
<br />
<br />.
<br />I'
<br />
<br />1 ,
<br />
<br />"
<br />I
<br />
<br />!: co ~.
<br />"
<br />
<br />I'
<br />i
<br />
<br />" ...
<br />
<br />I _.,
<br />I _ t.; I
<br />
<br />.1,-_ !_' if"!_
<br />
<br />, I uir__\:....
<br />. i -, I. .#- Date,! ;' .
<br />
<br />L9;~ .; f! j/24i2oTol I
<br />.' - - I. .t
<br />
<br />- \. '1 j\ 1Q(1(~Q101
<br />" '2010 Totals I' '". ['
<br />j i - ~
<br />~ 12 . _ 1/1i20'11:
<br />f"' I""
<br />, "3"1 :4/1/2011-
<br />. ,t A' "
<br />7/1/201"1
<br />. . II
<br />10{1/2011 _
<br />
<br />.
<br />_i
<br />
<br />, .
<br />
<br />If .....
<br />
<br />I,
<br />
<br />'. ..
<br />,
<br />I
<br />
<br />. .
<br />I .
<br />.;
<br />
<br />4
<br />5
<br />Totais
<br />
<br />. , .
<br />
<br />'20,1 1
<br />
<br />;6
<br />
<br />':1
<br />
<br />tl 7
<br />,
<br />
<br />i .
<br />
<br />- iI !
<br />
<br />I I
<br />
<br />I'
<br />,
<br />... ...111
<br />
<br />< J I
<br />., !
<br />I I
<br />
<br />Ii
<br />- ii
<br />
<br />iMI887766_1}
<br />I
<br />
<br />;,
<br />
<br />"
<br />
<br />I
<br />t,~ ! ~
<br />~46,?2.7 .19" I
<br />,"346' 22'7 .19;
<br />.~ I; ~ _ i i ~
<br />. 346,227: 19,!
<br />!. I 34622'7.!19 '
<br />, ~ f . B ~..'. ~ ...' ! f, ~
<br />3.4<;>,227.19 i '.
<br />.. ~
<br />346,227 .19 I
<br />
<br />I ~~ I .~- . I
<br />i 1,3841908.7.6'
<br />\. I
<br />346,227.19.1
<br />.! ,.... ~
<br />, 346'227.l191
<br />Ii.' . ..
<br />346,2~}~19,
<br />?46;22~1i9
<br />
<br />1"- . ,.., I
<br />! 1,38.;l,908.76;
<br />I ,~ Il
<br />346,227.'19
<br />
<br />1 · ... ~
<br />, 346,227.19..;
<br />I, _ \"
<br /><346,227.19' !
<br />I , .>' I,'''' ;
<br />r' 349;227.19
<br />: K 'i \ .
<br />; 1,384,908.76~
<br />r. 3,46,227.119
<br />j .. 346 i27:19
<br />.. 1 ~ I;
<br />346;227.19
<br />,_ i f _'~.
<br />/' " 346;227.19
<br />" - -. ",- :
<br />I: " },p84,9pi:Z6
<br />, "3'46;227 ~19
<br />,
<br />- '346:227.:i9 -
<br />,_~ ,II' ,
<br />3.46,227.19
<br />; i-I' ~.-
<br />, 346,227;19,' I
<br />~ ..... r _ .. ~
<br />1 1,:38:l;9P.8.7.6'
<br />
<br />, ; I 346;?27 .~t~
<br />3,46,227 ; 1.9' .
<br />~ . ., I
<br />! 346,227.\1'9
<br />1 I!' '!'
<br />.' 3.46,227.19;
<br />- 11 I,
<br />7'!}.84,9p~.q6
<br />
<br />'P' \;I:!' ....
<br />
<br />"
<br />
<br />- -
<br />,
<br />
<br />I
<br />. . ~ ~
<br />I ..
<br />
<br />,I
<br />
<br />"
<br />(t.
<br />I
<br />
<br />.. i
<br />
<br />;f;
<br />
<br />.,
<br />
<br /><'" J!
<br />
<br />'.
<br />
<br />" I
<br />
<br />. ,
<br />
<br />.. ":. II' ',-
<br />f '< <::1
<br />
<br />," ,~ ! I ~t ' '1,.1" "
<br />I .~ _I : _! i _ i I -, " - I. t' ~ · . i 1
<br />..... ~ __ r :...,,~ t *_! .~ , ~ ,&.~ l f .. ~ ~ i 4_! It 1
<br />. I ,Interest '; L :. ! Principal. .~. I Balance
<br />
<br />-
<br />
<br />... r
<br />
<br />\
<br />,I
<br />~. !
<br />
<br />~.
<br />,
<br />- f
<br />
<br />.1
<br />
<br />I:;" ;
<br />, . ,
<br />-: l_~
<br />
<br />li~_I!'
<br />I I
<br />- , ~
<br />, i
<br />n-'-n
<br />
<br />",. . ,...
<br />1329,000.00 I
<br />I.! _ If.. .
<br />I 329,000:00 !-
<br />- ~ "7' i.. .... Ii!:
<br />IIi 57,319;L1, '
<br />I .
<br />155,335~58
<br />I " ," ,.
<br />· H53,331.22
<br />" f'-,
<br />1.151,305.8I-
<br />i' t
<br />617,f,91,.72
<br />j 149,i59~14'
<br />i ... {i
<br />I 147,199'~?
<br />. 14511'01:09
<br />,~ ~ , l
<br />142,989.27
<br />< . i
<br />, :584,5'40.47
<br />I ""', t" t
<br />, . ,140,855.27
<br />~ j' '.
<br />! 138,698~86
<br />. i
<br />, 136,519'.82
<br />~ , ,~ e 1
<br />134;317~89
<br />550,'391'.84
<br />~ ~ .." -. 0-
<br />; i 13~:p~2:84
<br />.129,84iL43
<br />lj - ,
<br />:'127-,572.41
<br />:,,'~ ,1,;'-
<br />'125,276;54 j
<br />, I .._ _, ':
<br />! 514,786.22
<br />~ ..~, ", /'
<br />~122;956.55
<br />11. ., t
<br />, d20;612.21
<br />'I _ d'
<br />118;243.26 I
<br />I 11_ I
<br />115,849.42
<br />_ i. . ~
<br />4il661~44
<br />! t - ' I '
<br />113,430.46
<br />I'" ~ ,
<br />, , d 1 0,~86:99.
<br />.. II" I ~ , .. e .,
<br />~' _1 08~516~.06 ;
<br />Iii O~ (120'.09
<br />. , ,. i: ~ .
<br />':'43f952~70 I
<br />; , !t ' ~
<br />, '. i; P' 1
<br />
<br />l" ! ~-- .. - .- I. I "I ~-:;= I' :-:'1 '15';000:000:00
<br />.. . I' il ._, . ~ II ~ ~.
<br />1~,~.~7.! 9.. . I .l,~9~t, 77t~~~ ! _ _, ,:
<br />I 17.. ,~27 .19, t ~. ," ..,.J ~ I
<br />-l' .'Ii l t I
<br />I J 8~,~Q8.?~! f lft,7?~,~64~73~
<br />190;891.611 1'4;602,9,73.12
<br />II r" fj t I , a \ 1 f" f , '
<br />I ! 192,895\97. d4,41O,077!15-
<br />~ I! " .' - j l" !j:, _ ' '
<br />:19~,?~1;?8 1,4,21?,'15~:7i7
<br />I 767,617W4 ,".
<br />I ., ~ '! ",' . I 2
<br />I I 196,968.05 ,14;018,1.87.72
<br />, I "'11 - l ,
<br />~99,9~~.~.21' _13!812,,1<51.5p/'
<br />20,1)26.10 j 13,618,{)25.40'. 't
<br />j 203,237.92 13;414,787:48 __.. ~
<br />. ., ~ " :>
<br />I 80'0,368.29' " I
<br />, '. :,1 l I .
<br />(' 2015r~17)'.92 ,13:209..415.56. I
<br />"~207,5,28.33 n,00'1,887.23
<br />a..'.. 1'1-.. f <PI> ," :.
<br />20~,707)7 1'12}792,179:86 !
<br />21.h909.3q. q,580,270.56
<br />. 834,516.92 '. .
<br />. - .. III .
<br />1214 B4.35'
<br />" "
<br />? 16,3.82:.?~
<br />. ~ :218'654:78
<br />'-' ,I,' _i,
<br />, -22b,950~65
<br />.. f I ~ oA
<br />, .~ 870,'122.54
<br />,.. ..,t '.......
<br />'~2~,270,64 1
<br />. , .
<br />225,614.98
<br />'.'
<br />~22::;,983:93
<br />'i- !
<br />230,377~77
<br />~... i ~
<br />907.;717\32
<br />I _',
<br />_ ~32,796.73
<br />· 23~,2<4,1.10
<br />1237,711.13
<br />1: . ~
<br />24Q,20T.10
<br />, 'II,'
<br />I :945,956.06
<br />... i
<br />
<br />.
<br />1; .'
<br />"
<br />
<br />7
<br />
<br />\
<br />I .
<br />t
<br />,I, ;
<br />!
<br />I . .
<br />,-'<6'
<br />
<br />, f
<br />1/1/20'12.
<br />,4/1/2012
<br />"..1
<br />'f - t ,8 7/1~29.I?'
<br />i I 9 10/112012
<br />. b9121 T;tals'- 1 n' i;
<br />! 1,0 1/1/2013/
<br />ti. 4/iiii>d,
<br />J '. II
<br />- 12 7/1/2013
<br />f ;-- .,~., t'~' t . ~
<br />· 13 10/1/2013
<br />" . i "I
<br />,2013 Totals ..!"' !
<br />- . ~ { :, .. ,.......... ~
<br />! . 1,4'. ';11.1/2014
<br />t ,,-1:- t.
<br />I~: 1'5~ ,I'~':,4/~!~P14 I
<br />;1 ' 16 ,~....(7/1/20_14~
<br />i: ;, ~_ ., ,___~ ~
<br />I 17 'f, · 10/1/2014
<br />:20'14 If btals ~ '!~! I ~~ I!
<br />I 1- 'I -, , ---I
<br />II - i;'18 1 ' . ri.i/20'1'5
<br />I:.," .:' :. " _ 19 E." 4/iJ:20\5l'
<br />
<br />" . , ;1 ; !;O' ?lii~b~~$i.
<br />.!i ,,--.!. ~~-t', 2!: 1~/:1J~0\1}1
<br />" '. I, 2015. Totals,,' , "'1 ',~
<br />I ,~ ! "\0'" ;....... 11' t:
<br />_ !' _ : I'" 22 "I t:" ~1/1LJp.16..
<br />. ; .., I ( ! I I' 23. :' 4/i/2016
<br />I " fl, f
<br />, 24' I · 7/1/20.16
<br />t: is i I l()ii/io\ 6\
<br />; Ii ;,'
<br />I. " "
<br />.:0 16~ Tota!: . . . I 1 ~ I '
<br />
<br />'!' .. ! j 1"';: -, t
<br />11
<br />
<br />12;366, B6.21
<br />, I,
<br />l2';149;7~3.45 .
<br />, .~ I
<br />11,931,098.67
<br />\ ' . "
<br />Il71O',1,48.0f
<br />
<br />- I
<br />I '
<br />11,48.6,877 .38
<br />11,261,267AO
<br />11 ;033,,278.47
<br />'10,802,900.70
<br />
<br />10,570,103.97
<br />I' .
<br />110:23;4,86f.87 ;
<br />10;097,<151.74
<br />~:856,944'.64 :
<br />
<br />~ 1
<br />
<br />/,
<br />
<br />I' I__j'
<br />I ,I
<br />. wI!
<br />~.. I
<br />J i " ,
<br />',::11 I
<br />... I.,..
<br />H -If
<br />I. .
<br />i,
<br />~ I
<br />, .
<br />
|