|
Canabury Square Condominium Association
<br />Payment Schedule
<br />Project Costs of $3,414,429 -15 Year Repayment Term Commencing in 2010
<br /> Percent Principal Amt. Fee W/First 6% 6.75%
<br /># of Units Ownership Check of Fee Year's Int. Interest Interest
<br />1 0.0011 0.0011 3,755.87 3,915.15 $403.11 $423.10
<br />1 0.0013 0.0013 4,438.76 4,627.00 $476.41 $500.03
<br />2 0.0016 0.0032 5,463.09 5,694.76 $586.35 $615.42
<br />1 0.0017 0.0017 5,804.53 6,050.69 $623.00 $653.88
<br />1 0.0019 0.0019 6,487.42 6,762.53 $696.29 $730.81
<br />1 0.0023 0.0023 7,853.19 8,186.22 $842.88 $884.66
<br />1 0.0028 0.0028 9,560.40 9,965.84 $1,026.11 $1,076.98
<br />1 0.0029 0.0029 9,901.84 10,321.76 $1,062.76 $1,115.44
<br />2 0.003 0.006 10,243.29 10,677.68 $1,099.40 $1,153.91
<br />6 0.0031 0.0186 10,584.73 11,033.61 $1,136.05 $1,192.37
<br />7 0.0032 0.0224 10,926.17 11,389.53 $1,172.70 $1,230.84
<br />11 0.0033 0.0363 11,267.62 11,745.45 $1,209.34 $1,269.30
<br />1 0.0034 0.0034 11,609.06 12,101.38 $1,245.99 $1,307.76
<br />3 0.004 0.012 13,657.72 14,236.91 $1,465.87 $1,538.54
<br />46 0.0041 0.1886 13,999.16 14,592.84 $1,502.52 $1,577.01
<br />24 0.0042 0.1008 14,340.60 14,948.76 $1,539.17 $1,615.47
<br />17 0.0043 0.0731 14,682.04 15,304.68 $1,575.81 $1,653.94
<br />29 0.0044 0.1276 15,023.49 15,660.60 $1,612.46 $1,692.40
<br />28 0.0045 0.126 15,364.93 16,016.53 $1,649.11 $1,730.86
<br />21 0.0046 0.0966 15,706.37 16,372.45 $1,685.75 $1,769.33
<br />2 0.0047 0.0094 16,047.82 16,728.37 $1,722.40 $1,807.79
<br />5 0.0052 0.026 17,755.03 18,507.99 $1,905.63 $2,000.11
<br />4 0.0053 0.0212 18,096.47 18,863.91 $1,942.28 $2,038.57
<br />9 0.0054 0.0486 18,437.92 19,219.83 $1,978.93 $2,077.04
<br />10 0.0055 0.055 18,779.36 19,575.75 $2,015.57 $2,115.50
<br />2 0.0056 0.0112 19,120.80 19,931.68 $2,052.22 $2,153.96
<br />236 100.00%
<br />Note: Payments made with real estate taxes by May 15th and Oct. 15th.
<br />Therefore, annual amount is divided by two (2) for semi annual payment amount.
<br />
|