|
Courlhouse Square Bond Amortization Schedule
<br />fii1112
<br />1211/12 $905,000 ~ 4.64%
<br />~ $345,092.50
<br />~ $324,277.50 $1,250,092.50
<br />$324,277.50 $1,595,185.00
<br />6/9113
<br />12l1113 $945,OQ0 4.65% i $324,277.50 . $1,269,277.50
<br />$302,306.25 ~ $302,306.25 $1,593,5~5.00
<br />611114
<br />1211/14 $990,000 4.70% $302,3Q6.25 ~ $1,292,306.25
<br />$279,041.25 ~ $279,041.25 $1,594,612.50
<br />---
<br />611/15
<br />12/1l1~ $1,035,000 4.75% ( $279,041.25 ; $1,314,041.25
<br />$254,460.00 j $254,4fi0.Q0 $1,593,082.5d
<br />6I9116
<br />1211116 $1,085,000 4.$0% $254,460.fl0 $1,339,460.00
<br />$228,420.00 ~ $228,420.00 $1,593,920.00
<br />6/~ /17
<br />12/1117 $1,140,000 4.80% $228,420.0{} ; $1,368,420.00
<br />~201,060.00 = $201,060.00 $ 9 ,596,840.00
<br />6/9(18
<br />1211118 $1,190,000 4.8U% $201,060.00 ` $1,39~,060.00
<br />$172,50Q.00 $172,50Q.00 $9,592,120.00
<br />611/~9 ; $1,250,000
<br />~
<br />12/1119 . 5.00%
<br />i $172,500.00
<br />
<br />$149,250.00 $1,422,~v00.OQ , $1,59~,000.00
<br />
<br />$141,250.00 ?
<br />6I1120 ° $~,310,000
<br />~y~/20 ~ ~.00% $141,250.00
<br />$108,500.00 $1,451,250.00 ` $1,592,5fl0.04
<br />$108,500.00
<br />611/2i
<br />~~1l21 _ $1,375,000 5.00% ~ $108,~00.00
<br />$74,125.00 $1,483,500.00
<br />$74,125.00 $1,592,000.00
<br />611/22
<br />72~~l22 $1,445,000 5.00% $74,125.00
<br />$38,000.00 ! ~1,519,125.aQ
<br />$38,000.00 $9,593,2~O.OQ
<br />611/23 $1,520,000 ; 5.00% $38,000.00 $i,558,000.00 $1,596,000.00
<br />~- ' ~ I ----
<br /> --
<br />,
<br />_$22,000,004 __ $16,991,365.00 $38,191,36b.00
<br /> ~ ---
<br />---- -- --
<br />,
<br />
|