|
201400640
<br /> EXHIBIT B
<br /> Amortization Schedule
<br /> Compound Period: Annual
<br /> Nominal Annual Rate: 4.000 %
<br /> CASH FLOW DATA
<br /> Event Date Amount Number Period End Date
<br /> 1 Loan 09/Ol/2013 400,000.00 1
<br /> 2 Payment 09/O1/2013 1,600.00 1
<br /> 3 Payment O1/O1/2014 78,400.00 1
<br /> 4 Payment 10/O1/2014 53,677.07 7 Annual 10/O1/2020
<br /> AMORTIZATION SCHEDULE -Normal Amortization
<br /> Date Payment Interest Principal Balance
<br /> Loan 09/O1/2013 400,000.00
<br /> 1 09/O1/2013 1,600.00 0.00 1,600.00 398,400.00
<br /> 2013 Totals 1,600.00 0.00 1,600.00
<br /> 2 Ol/Ol/2014 78,400.00 5,326.55 73,073.45 325,326.55
<br /> 3 10/O1/2014 53,677.07 9,733.06 43,944.01 281,382.54
<br /> 2014 Totals 132,077.07 15,059.61 117,017.46
<br /> 4 10/O1/2015 53,677.07 11,255.30 42,421.77 238,960.77
<br /> 2015 Totals 53,677.07 11,255.30 42,421.77
<br /> 5 10/Ol/2016 53,677.07 9,558.43 44,118.64 194,842.13
<br /> 2016 Totals 53,677.07 9,558.43 44,118.64
<br /> 6 10/Ol/2017 53,677.07 7,793.69 45,883.38 148,958.75
<br /> 2017 Totals 53,677.07 7,793.69 45,883.38
<br /> 7 10/O1/2018 53,677.07 5,958.35 47,718.72 101,240.03
<br /> 2018 Totals 53,677.07 5,958.35 47,718.72
<br /> 8 10/O1/2019 53,677.07 4,049.60 49,627.47 51,612.56
<br /> 2019 Totals 53,677.07 4,049.60 49,627.47
<br /> 9 10/Ol/2020 53,677.07 2,064.51 51,612.56 0.00
<br /> 2020 Totals 53,677.07 2,064.51 51,612.56
<br /> Grand Totals 455,739.49 55,739.49 400,000.00
<br /> Last interest amount increased by 0.01 due to rounding.
<br /> 9
<br />
|