|
March 28,2017 Assess Date 644 Days 1st year int
<br /> (with$3000 Contingency)
<br /> 4.430% Payment Pay-off
<br /> Int rate=10 Year Treasury+2 basis points Principal Interest Amount Balance
<br /> 22,964
<br /> 2018 2,296 1,795 4,091 20,667
<br /> 2019 2,296 916 3,212 18,371
<br /> 2020 2,296 814 3,110 16,075
<br /> 2021 2,296 712 3,008 13,778
<br /> 2022 2,296 610 2,907 11,482
<br /> 2023 2,296 509 2,805 9,186
<br /> 2024 2,296 407 2,703 6,889
<br /> 2025 2,296 305 2,602 4,593
<br /> 2026 2,296 203 2,500 2,296
<br /> 2027 2,296 102 2,398 (0)
<br /> Total $ 22,963.80 $ 6,372.73 $ 29,336.53
<br /> March 28,2017 Assess Date 644 Days 1st year int
<br /> Without Contingency
<br /> 4.430% Payment Pay-off
<br /> Principal Interest Amount Balance
<br /> 19,964.00
<br /> 2018 1,996 1,560 3,557 17,968
<br /> 2019 1,996 796 2,792 15,971
<br /> 2020 1,996 708 2,704 13,975
<br /> 2021 1,996 619 2,615 11,978
<br /> 2022 1,996 531 2,527 9,982
<br /> 2023 1,996 442 2,439 7,986
<br /> 2024 1,996 354 2,350 5,989
<br /> 2025 1,996 265 2,262 3,993
<br /> 2026 1,996 177 2,173 1,996
<br /> 2027 1,996 88 2,085 -
<br /> Total $ 19,964.00 $ 5,540.25 $ 25,504.25
<br /> 3/22/2017
<br />
|