|
• � � a.. v r . V L r 97174497
<br />X)ISTRUCTION INTEREST
<br />0.000%
<br />OPPERATING INTEREST
<br />10.570%
<br />SUBSIDY
<br />1-15
<br />sl.?50
<br />111000
<br />CASH
<br />3-15
<br />11,300
<br />2020W
<br />4t1300
<br />BALANCE INTEREST
<br />PAYMENT
<br />BALANCE
<br />PREPWIENT
<br />TOTAL
<br />1
<br />5300,404
<br />SO
<br />$1,750
<br />$290.250
<br />t1.750
<br />1300.000
<br />1
<br />G.6x
<br />2
<br />$298,250.
<br />sG
<br />11,15u
<br />s296,500
<br />si,5G0
<br />R3OO,000
<br />2
<br />1.2X
<br />3
<br />$296,500
<br />10
<br />$1.750
<br />$2,94,750
<br />!G s5,150
<br />5300.000
<br />3
<br />1.8»
<br />�4
<br />5214,750
<br />SO
<br />s!,7.50
<br />4293.300
<br />S7.000'
<br />ia00,�:00
<br />4
<br />2.4%
<br />5
<br />!293,000
<br />10
<br />11,750
<br />$21l.250
<br />18,75t1
<br />s30G,000
<br />`i.
<br />3.0"
<br />6
<br />S291,250
<br />$O
<br />$1,750
<br />$289,500
<br />110,5i!0
<br />$300,000
<br />b
<br />3.bX
<br />7
<br />$289,500
<br />t0
<br />tl,750
<br />5287,750
<br />sl2.250
<br />s30U,G0O
<br />1
<br />4.3E
<br />-~ >8
<br />$287,750
<br />SO
<br />517750
<br />M6,00(!
<br />114,OGG
<br />$3v0,000
<br />8
<br />4.9Z --
<br />9
<br />$296,000
<br />$0
<br />11,750
<br />$284.230
<br />s15.750
<br />s300,000
<br />9
<br />5.5:
<br />to
<br />1284,250
<br />10
<br />S1,750
<br />$282,500
<br />117,500
<br />$300,000
<br />!O
<br />6.2X
<br />i1
<br />1282,500
<br />s0
<br />il,750
<br />1280,150
<br />s19;250
<br />$700,000
<br />11
<br />6.91
<br />12
<br />l284,750
<br />sO
<br />11,750
<br />1279,004
<br />s-!,000
<br />1300,000
<br />12
<br />7.1%
<br />!3
<br />i"c79,000
<br />10
<br />y1,750
<br />$277,250
<br />$22,750
<br />$300,000
<br />!3
<br />8.2% .
<br />14
<br />$277,250
<br />60
<br />11,750
<br />1271,100
<br />$24,300
<br />s3C.0,000
<br />14
<br />8.9%
<br />15
<br />1275,500
<br />$0
<br />$11150
<br />$273,750
<br />!0 $26,210
<br />1300,000
<br />15
<br />9.61
<br />16
<br />WSJ50
<br />s0
<br />sl,750
<br />4272,000
<br />$28,000
<br />S300,000
<br />16
<br />10.3%
<br />17
<br />1272,000
<br />$O
<br />S1,750
<br />1270'250
<br />.29,)50
<br />$300,000
<br />!7
<br />11.OZ
<br />19
<br />$270,250
<br />10
<br />$1.750
<br />$268,500
<br />$11,500
<br />l300,000
<br />is
<br />lt.7%
<br />19
<br />0269.500
<br />$0
<br />61,750
<br />s266,750
<br />133,250
<br />Sxe
<br />!9
<br />12.5E
<br />20
<br />1266"MO
<br />$0
<br />11,750
<br />1263,000
<br />t35,000
<br />1300,000
<br />20
<br />13.21
<br />21
<br />1265,000
<br />$0
<br />$1,750
<br />S263,250
<br />t36,]50
<br />1300,000
<br />.1
<br />14.0E
<br />22
<br />1263,250
<br />10
<br />$1,750
<br />$241.500
<br />$38,500
<br />$300,000
<br />22
<br />!4.71
<br />23
<br />$261,504
<br />!0
<br />!1,'?0
<br />l259,150
<br />640.250
<br />3 00.400
<br />23
<br />l3.5%
<br />24
<br />$2R9.750
<br />so
<br />S!,150
<br />sne.000
<br />142,000
<br />SZ00;000
<br />24
<br />16.3E
<br />25
<br />$259,000
<br />12,273
<br />l3,G50
<br />1257,223
<br />138,593
<br />$295,806
<br />25
<br />15.01
<br />26
<br />1237,223
<br />11,266
<br />13,010
<br />1256.438
<br />1351466
<br />W4,904
<br />25
<br />15.01.1
<br />27
<br />1256,438
<br />$2,259
<br />t3,05+3
<br />1255,647
<br />$6,797 $38,341
<br />S293,994
<br />27
<br />11.0L
<br />29
<br />1255,641
<br />l2,252
<br />13,050
<br />1254,344
<br />135,221
<br />l243,t176
<br />29
<br />15.0X
<br />29
<br />%254,849
<br />52,245
<br />13,050
<br />5254,044
<br />139,107
<br />$292,150
<br />29
<br />15.02
<br />30
<br />1254,044
<br />t2,238
<br />$31,050
<br />$2531231
<br />131,985
<br />$211,216
<br />30
<br />1i.PX �-
<br />31
<br />t253,231
<br />$2,231
<br />13,050
<br />$252,411
<br />s37,862
<br />s290,274
<br />31
<br />15.0%
<br />32
<br />$252.412
<br />12.223
<br />13.050
<br />$251,585
<br />$37,738
<br />s289,323
<br />32
<br />15.01
<br />33
<br />$251,585
<br />$2,216
<br />$3.050
<br />M-O.?S!
<br />131 613
<br />$239.164
<br />33
<br />15.0!
<br />34
<br />1250,151
<br />12,201
<br />13,050
<br />12491910
<br />937,496
<br />S28?.396
<br />34
<br />15.OZ
<br />35
<br />$249,110
<br />$2,201
<br />S3.050
<br />$249,061
<br />l37;354.
<br />$286.4%-
<br />35
<br />15.OX
<br />36
<br />$Wt 061
<br />$2,194
<br />$3,050
<br />$248,203
<br />S371231
<br />S285,436
<br />36
<br />15.0E
<br />37
<br />1249,205
<br />$2.186
<br />$3,050
<br />$247,341
<br />4371101
<br />$284,441
<br />37
<br />15.0%
<br />38
<br />$247,341
<br />12,179
<br />13,050
<br />$246,470
<br />$36,171
<br />1283,441
<br />39
<br />15.01
<br />39
<br />1246,170
<br />$2,171
<br />$3.05;
<br />1?45,59!
<br />126,544 $36,839
<br />S282,430
<br />39
<br />15.011
<br />44'
<br />$245591
<br />$2,163
<br />13,050
<br />$244J04
<br />136,706
<br />$281,410
<br />40
<br />Mai
<br />41
<br />1244:704
<br />s2,155
<br />13,050
<br />1243,816
<br />$36,571
<br />123011.81
<br />41
<br />15.0%
<br />42
<br />$243,810
<br />12.148
<br />$3.050
<br />9242,907
<br />$36,436
<br />5279,343
<br />42
<br />M OL
<br />43
<br />1242,907
<br />VIM
<br />11,050
<br />l2411997
<br />t36,300
<br />1278,296
<br />43
<br />15.0%
<br />44
<br />$241097
<br />$2,132
<br />131050
<br />1241,078
<br />S36,162
<br />s277,240
<br />44
<br />15.01
<br />41
<br />1241,079
<br />$2.123
<br />$3,050
<br />S240,l52
<br />$36,02:.
<br />1276,175
<br />45
<br />15.0E
<br />46
<br />1240,152
<br />sL,11J
<br />$7,050
<br />$239,.17
<br />135,uE'3
<br />yil,,.1l.J
<br />46
<br />15.vM
<br />
|