|
ATTACHMENT#2
<br /> US Bank
<br /> Syr Amortization
<br /> Annual Rate 1.940% Amount 151,273.23
<br /> Date Number Payment Interest Principal Balance
<br /> 10/6/2021 0 151,273.23
<br /> 1/5/2022 1 $7,954.74 733.68 7,221.07 144,052.16
<br /> 4/6/2022 2 7,954.74 698.65 7,256.09 136,796.08 15,909.48
<br /> 7/7/2022 3 7,954.74 663.46 7,291.28 129,504.79
<br /> 10/7/2022 4 7,954.74 628.10 7,326.64 122,178.15
<br /> 1/5/2023 5 7,954.74 592.56 7,362.18 114,815.97
<br /> 4/6/2023 6 7,954.74 556.86 7,397.88 107,418.09 31,818.97
<br /> 7/7/2023 7 7,954.74 520.98 7,433.76 99,984.33
<br /> 10/7/2023 8 7,954.74 484.92 7,469.82 92,514.51
<br /> 1/5/2024 9 7,954.74 448.70 7,506.05 85,008.46
<br /> 4/5/2024 10 7,954.74 412.29 7,542.45 77,466.01 31,818.97
<br /> 7/6/2024 11 7,954.74 375.71 7,579.03 69,886.98
<br /> 10/6/2024 12 7,954.74 338.95 7,615.79 62,271.19
<br /> 1/4/2025 13 7,954.74 302.02 7,652.73 54,618.47
<br /> 4/5/2025 14 7,954.74 264.90 7,689.84 46,928.62 31,818.97
<br /> 7/6/2025 15 7,954.74 227.60 7,727.14 39,201.49
<br /> 10/6/2025 16 7,954.74 190.13 7,764.61 31,436.87
<br /> 1/5/2026 17 7,954.74 152.47 7,802.27 23,634.60
<br /> 4/6/2026 18 7,954.74 114.63 7,840.11 15,794.49 31,818.97
<br /> 7/7/2026 19 7,954.74 76.60 7,878.14 7,916.35
<br /> 10/7/2026 20 7,954.74 38.39 7,916.35 0.00 15,909.48
<br /> Total 159,094.83 7,821.60 151,273.23
<br />
|