|
ATTACHMENT #2
<br /> US Bank
<br /> Syr Amortization
<br /> Annual Rate 3.780% Amount 119,596.53
<br /> Date Number Payment Interest Principal Balance
<br /> 7/30/2018 0 119,596.53
<br /> 10/29/2018 1 $6,590.84 1,130.19 5,460.65 114,135.88
<br /> 1/28/2019 2 6,590.84 1,078.58 5,512.25 108,623.63 13,181.67
<br /> 4/30/2019 3 6,590.84 1,026.49 5,564.34 103,059.28
<br /> 7/31/2019 4 6,590.84 973.91 5,616.93 97,442.36
<br /> 10/29/2019 5 6,590.84 920.83 5,670.01 91,772.35
<br /> 1/28/2020 6 6,590.84 867.25 5,723.59 86,048.76 26,363.35
<br /> 4/29/2020 7 6,590.84 813.16 5,777.68 80,271.09
<br /> 7/30/2020 8 6,590.84 758.56 5,832.28 74,438.81
<br /> 10/28/2020 9 6,590.84 703.45 5,887.39 68,551.42
<br /> 1/27/2021 10 6,590.84 647.81 5,943.03 62,608.39 26,363.35
<br /> 4/29/2021 11 6,590.84 591.65 5,999.19 56,609.21
<br /> 7/30/2021 12 6,590.84 534.96 6,055.88 50,553.33
<br /> 10/28/2021 13 6,590.84 477.73 6,113.11 44,440.22
<br /> 1/27/2022 14 6,590.84 419.96 6,170.88 38,269.34 26,363.35
<br /> 4/29/2022 15 6,590.84 361.65 6,229.19 32,040.15
<br /> 7/30/2022 16 6,590.84 302.78 6,288.06 25,752.09
<br /> 10/29/2022 17 6,590.84 243.36 6,347.48 19,404.61
<br /> 1/28/2023 18 6,590.84 183.37 6,407.46 12,997.15 26,363.35
<br /> 4/30/2023 19 6,590.84 122.82 6,468.01 6,529.14
<br /> 7/31/2023 20 6,590.84 61.70 6,529.14 (0.00) 13,181.67
<br /> Total 131,816.74 12,220.21 119,596.53
<br />
|