|
11-Aug-89
<br />Bradford Schools
<br />*************************************************************************************************
<br />*
<br />#
<br />Year
<br />Year
<br />*
<br />of
<br />Of
<br />Paid
<br />*
<br />Beg.
<br />Accured
<br />Interest
<br />Principal
<br />Interest
<br />Total
<br />End
<br />*
<br />Years
<br />Levy
<br />*
<br />Balance
<br />Interest
<br />Rate
<br />Payment
<br />Payment
<br />Payment
<br />Balance
<br />*
<br />0.50
<br />1989
<br />1990
<br />*
<br />125,931
<br />4,722
<br />3.75%
<br />0
<br />0
<br />0
<br />130,654
<br />*
<br />1.00
<br />1989
<br />1990
<br />*
<br />130,654
<br />4,900
<br />3.5%
<br />0
<br />0
<br />0
<br />135,553
<br />*
<br />1.50
<br />1990
<br />1991
<br />*
<br />135,553
<br />5,083
<br />3.75%
<br />0
<br />0
<br />0
<br />140,636
<br />*
<br />2.00
<br />1990
<br />1991
<br />*
<br />140,636
<br />5,274
<br />3.75%
<br />0
<br />0
<br />0
<br />145,910
<br />*
<br />2.50
<br />1991
<br />1992
<br />*
<br />145,910
<br />0
<br />3.75%
<br />5,028
<br />5,472
<br />10,500
<br />140,882
<br />*
<br />3.00
<br />1991
<br />1992
<br />*
<br />140,882
<br />0
<br />3.75%
<br />5,217
<br />5,283
<br />10,500
<br />135,665
<br />*
<br />3.50
<br />1992
<br />1993
<br />*
<br />135,665
<br />0
<br />3.75%
<br />5,413
<br />5,087
<br />10,500
<br />130,252
<br />*
<br />4.00
<br />1992
<br />1993
<br />*
<br />130,252
<br />0
<br />3.75%
<br />5,616
<br />4,884
<br />10,500
<br />124,637
<br />*
<br />4.50
<br />1993
<br />1994
<br />*
<br />124,637
<br />0
<br />3.75%
<br />5,826
<br />4,674
<br />10,500
<br />118,811
<br />*
<br />5.00
<br />1993
<br />1994
<br />*
<br />118,811
<br />0
<br />3.75%
<br />6,045
<br />4,455
<br />10,500
<br />112,766
<br />*
<br />5.50
<br />1994
<br />15195
<br />*
<br />112,766
<br />0
<br />3.75%
<br />6,271
<br />4,229
<br />10,500
<br />106,495
<br />*
<br />6.00
<br />1994
<br />1995
<br />*
<br />106,495
<br />0
<br />3.75%
<br />6,506
<br />3,994
<br />10,500
<br />99,988
<br />*
<br />6.50
<br />1995
<br />1996
<br />*
<br />99,988
<br />0
<br />3.75%
<br />6,750
<br />3,750
<br />10,500
<br />93,238
<br />*
<br />7.00
<br />1995
<br />1996
<br />*
<br />93,238
<br />0
<br />3.75%
<br />7,004
<br />3,496
<br />10,500
<br />86,234
<br />*
<br />7.50
<br />1996
<br />1'997
<br />*
<br />86,234
<br />0
<br />3.75%
<br />7,266
<br />3,234
<br />10,500
<br />78,968
<br />*
<br />8.00
<br />1996
<br />1997
<br />*
<br />78,968
<br />0
<br />3.75%
<br />7,539
<br />2,961
<br />10,500
<br />71,429
<br />*
<br />8.50
<br />1997
<br />1998
<br />*
<br />71,429
<br />0
<br />3.75%
<br />7,821
<br />2,679
<br />10,500
<br />63,608
<br />*
<br />9.00
<br />1997
<br />1998
<br />*
<br />63,608
<br />0
<br />3.75%
<br />8,115
<br />2,385
<br />10,500
<br />55,493
<br />*
<br />9.50
<br />1998
<br />'1999
<br />*
<br />55,493
<br />0
<br />3.75%
<br />8,419
<br />2,081
<br />10,500
<br />47,074
<br />*
<br />10.00
<br />1998
<br />1999
<br />*
<br />47,074
<br />0
<br />3.75%
<br />8,735
<br />1,765
<br />10,500
<br />38,340
<br />*
<br />10.50
<br />1999
<br />2000
<br />*
<br />38,340
<br />0
<br />3.75%
<br />9,062
<br />1,438
<br />10,500
<br />29,277
<br />*
<br />11.00
<br />1999
<br />2000
<br />*
<br />29,277
<br />0
<br />3.75%
<br />9,402
<br />1,098
<br />10,500
<br />19,875
<br />*
<br />11.50
<br />2000
<br />2001
<br />*
<br />19,875
<br />0
<br />3.75%
<br />9,755
<br />745
<br />10,500
<br />10,120
<br />*
<br />12.00
<br />2000
<br />2001
<br />*
<br />10,120
<br />0
<br />3.75%
<br />10,120
<br />380
<br />10,50E
<br />0
<br />Page 3
<br />MB200-02 Prepared by Publicorp Inc. MBA
<br />
|