|
'V Sb'i fl}4's�1 $rtl y' YS,�551112'n � iy4p.'+4{ �+y;2' �{[' 9'tM -1�4'i�9+` Yf d.:fitt-•': 'Y ^�EI��Nli7J: 1'3:f
<br />L!? ,°?
<br />�ry� 'up. �i � 't s : �'c^,+�n I i f4 �'.�1�'1. 1:;��"� ✓I1:L:3 �v5µ`ir��CC',"i'k�-Nd>" }r t :'R as{._! r„s4 ..' �, �w. ;ttp,F ��
<br />jArtla 1-���r1C i#T'.. '}�.f: f'v7# y 9 „t%
<br />Gj s,(� „j,'��r.•`til' �f.,.G , 'J �`�, `?.
<br />a h yir s-,¢_�•sS'iKJ �'€1 x
<br />t .,a • ,1,�d'
<br />„YY'tiyy-,�Y(9wrt V 1 1 Si
<br />u�, _�•,�E_>tk�, :, ��.~1 � , ;� ,Pra �Gte:� Arltt:.a n, _a..,>n.
<br />Period Principal Interest Administrative Prepayment
<br />Year Ending
<br />Delinquency Capitalized Annual PID
<br />Payments Expense Expenses (b) Reserve
<br />June 1
<br />Reserve Interest Installments
<br />1 2019 $ - $ 918,125 $ 35,000 $ 28,250
<br />$ 42,375 $ 918,125 $ 105,625
<br />2 2020 $ - $ 918,125 $ 35,700 $ 28,250
<br />$ 42,375 $ - $ 1,024,450
<br />3 2021 $ - $ 918,125 $ 36,414 $ 28,250
<br />$ 42,375 $ - $ 1,025,164
<br />4 2022 $ - $ 918,125 $ 37,142 $ 28,250
<br />$ 42,375 $ - $ 1,025,892
<br />5 2023 $ 25,000 $ 918,125 $ 37,885 $ 28,200
<br />$ 42,300 $ . - $ 11051,510
<br />Total $ 25,000 $ 4,590 625 $ 182,141 $ 141,200
<br />$ 211,800 $ 918,125 $ 4,232,641
<br />f V+ S'v : S V - F+Co.• 4 J' U+ H %• k: x'w1�'v.W_
<br />t7a� , g5�#e•
<br />��Ye,i,'�ers�f"im�rXa.�'�Jet��'ja,�.P�e*b�5+�sec�n+<�
<br />tgrr�a t;'ideHb
<br />�reir`$"
<br />�Fa+��cl# S�svvhi�f`£4,,s�
<br />ax =a�l1q3►�t�C'rho�e�.- �
<br />W
<br />
|