|
INTERNAL LOAN - RTC LAND PURCHASE
<br />$2,334,394.00 PV
<br />Fund 601
<br />2.00%
<br />Rate
<br />10
<br />Term
<br />Payment
<br />NPV Beginning
<br />Interest
<br />Period
<br />Principal
<br />Remaining Balance
<br />Payment Due
<br />_
<br />$259,880,00
<br />$2,3$4,394.00
<br />$46,687.88
<br />1
<br />$213,192.12
<br />$2,121,201.88
<br />6/30/2010
<br />$259,880.00
<br />$2,121,201.88
<br />$42,424.04
<br />2
<br />$217,455.96
<br />$1,903,745.92
<br />6/30/2011
<br />$259,880.00
<br />$1,903,745.92
<br />$38,074.92
<br />3
<br />$221,805.08
<br />$1,681,940.84
<br />6/30/2012
<br />$259,880.00
<br />$1,681,940.84
<br />$33,638.82
<br />4
<br />$226,241.18
<br />$1,455,699.65
<br />7/1/2013
<br />$259,880.00
<br />•$1,455,699.65
<br />$29,113.99
<br />5
<br />$230,766.01
<br />$1,224,933.65
<br />7/2/2014
<br />$259,880.00
<br />$1,224,933.65
<br />$24,498.67
<br />6
<br />$235,381.33
<br />$989,552.32
<br />7/3/2015
<br />$259,880.00
<br />$989,552.32
<br />$19,791.05
<br />7
<br />$240,088.95
<br />$749,463.37
<br />7/3/2016
<br />$259,880.00
<br />$749,463.37
<br />$14,989.27
<br />8
<br />$244,890.73
<br />$504,572:63
<br />7/4/2017
<br />$259,880.00
<br />$504,572.63
<br />$10,091.45
<br />9
<br />$249,788.55
<br />$254,784.08
<br />7/5/2018
<br />$259,879.77
<br />$254,784.08
<br />$5095.68
<br />10
<br />$254,784.09
<br />($0.00)
<br />7/6/2019
<br />$264,405.77
<br />$2,334,394.00
<br />
|