|
YEAR PRINCIPAL
<br />2018 $ 1,190, 000.00 $
<br />2019 $ 1,250,000.00 $
<br />2020 $ 1,310,000.00 $
<br />2021 $ 1,375,000.00 $
<br />2022 $ 1,445,000.00 $
<br />2023 $ 1,520,000.00 $
<br />INTEREST TOTAL
<br />402,120.00 $ 1, 592,120.00
<br />345,000.~ $ 1,595,000.00
<br />282,500.00 $ 1,592,500.00
<br />217,000.00 $ 1,592,000.00
<br />148,250.00 $ 1,593,250.00
<br />76,000.00 $ 1,596,000.00
<br />YEAR PRINCIPAL
<br />2018 $ 1,190,000.00 $
<br />2019 $ 1,250, 000.00 $
<br />2020 $ 1,310,000.00 $
<br />2021 $ 1, 375, 0~. 00 $
<br />2022 $ 965,000.00 $
<br />2023
<br />INTEREST
<br />302,120.00 $
<br />245,000.00 $
<br />182,500.00 $
<br />117,000.00 $
<br />48,250.00 $
<br />TOTAL
<br />1,492,120.00
<br />1,495,000.00
<br />1,492,500.00
<br />1,492,000.00
<br />1,013,250.00
<br />$ 22,000,000.00 $ 14,667,725.00 $ 36,667,725.00 $ 20,000,000.00 $ 12,491,725.00 $ 32,491,725.00
<br />INTEREST DIFFERENCE $ 4,176,000.00
<br />
|