|
Flto•~,•
<br />P~!N TYVa
<br />~i Palbla
<br />~ o
<br />N ~
<br />0
<br />: netvus Ve~, 1.0,63
<br />: 5 Slory; 192ss aloNa • All CourAy
<br />: Ofllu 6 RelaA
<br />~aWwuia 8quara
<br />Cour16 FUgh Sb~ali
<br />Sdem,Orepon
<br />INqUI0W1L ~pAW 6 DEBTBERVICE SUNIAARy
<br />Lom numher 1- LOAN
<br />N
<br />0 ForIM Yews EMlin
<br />0 Y°e~ i Ye~ 2
<br />dec-1990 DeN1999 Vev 3
<br />Deo-Z000 Year 4
<br />Oec+20Dt Ye~ 5
<br />Deo-4002 Ypr 8 Year ~ Yeer e Yew 9 Yur 10
<br />
<br />LQ
<br />MINIOM~ApE6T3ER1AC£ Dea2003
<br />~'~~~
<br />~~~~
<br />Deo-2008
<br />Dec-20U7
<br /> IMerosl Paymenb
<br />
<br />P~CiPe~Paymenlt »,17,256
<br />
<br />--~~~~
<br />~1A35,6BB
<br />-311~BB
<br />'1,015,3J0
<br />3G7
<br />33,7
<br />t993,7E5
<br />~83 B78
<br />l91D,96p
<br />=846,7T6
<br />t921,155
<br />
<br />i694,010
<br />
<br />l865
<br />251
<br /> TOTALMINYYA1MpE8TSEpU1CE . -"`- _ ID6.7W ~Be~ - ~B~~S /B3,653 ~
<br />51y
<br />41Z
<br />
<br />REDUCit0µ4 6 RETIREMENT 5~~~27 1,81i,Ei1 _ 13T7.663 1~7,66~ 1~377,6GJ _ 1,J1766J _ 1,97166~ _ 1.J7?,663 ,
<br />1.377
<br />689
<br /> Principal Bdbon or Call ,
<br /> 70TA1 AEOUCTIOMS 6 RET~~IEryI' 14,6s3,8B8
<br /> TOTAL CASH RdW pqip TO IENDEA ~571
<br />OZ7
<br />i1
<br />~~7
<br />06~
<br />1
<br />31 '-~ 1-4,~.~8
<br /> ,
<br />aa~oca e~w~~ca ,
<br />,
<br />j
<br />,
<br />7,eBJ
<br />~car~een s°=:sa~e= f1,Ji1,6s3
<br />;enema _ 11,37T~66J
<br />aeeaec E1,J77,863 51,711,661
<br />5~,377,663
<br />j~8
<br />04~
<br />549
<br /> ~~GP~. ~L~ $V~Y ec :~
<br />~=aa a=aaee~~a oas~~a*e= ,
<br />~
<br />=°s==~ae~
<br /> Bepinningpdnci~g~aa~
<br />
<br />W PedoUieptfneipal Reduc6ons
<br />ra Prindpql BaAoon Paymads liB,179,091
<br />
<br />(136,T11) ~18,041,260
<br />4
<br />(~41~99~ 117,T00,2b2
<br />
<br />(J6P,333) ~17,331,g3p
<br />
<br />1~
<br />B1B~ ;18,951.052
<br />
<br />SUB
<br />704
<br />i16,547,346
<br />E16 N6,4B0
<br />~15,659,950
<br />~IS;IT6
<br />298
<br /> ~ (
<br />~
<br />) (~D,6D~ (458~50y ~~~
<br />Bd~ ,
<br />(511,01~
<br />~
<br />L~l
<br />V a EndingPiindpslga{ance }IB,012,260
<br />~
<br />emd~:sa^ ~~a~~
<br />=~~~10~.2G1
<br />-
<br />~oc
<br />f17,3~7,AY9
<br />SI6,951,057
<br />516,547,34a ~
<br />=16,118;159
<br />~I5 951
<br />~ 1~,B6368
<br />
<br />iJ
<br />U ~~$
<br />INTEAEST _
<br />~ 515~~76.~97
<br />a~~~: m~exa~~ nxa~~eca taar.~a~~m ~~eatosa~ '
<br />=~~-v~as at~ececa~
<br />:~eeeoseaa
<br />~ ;,~ IMeres! Rate oo Prlnc~ml
<br />W
<br />(x
<br />~ CASH FL~YU C0IIFRAGE RATI05 2.4196 5.194i S.)976 5.79'K 5.7?Y. 5.~~',e 53996 S.T9X 5.79%
<br /> CasAloTotallnkreslCberpad
<br />
<br />~
<br />H CoehtoMinimumDehlBavice 178.98%
<br />137,1096 1~6.119i
<br />102
<br />~2l6 139.38%
<br />t02
<br />72Y 142,9T9b f/6.9i96 151.35X 158.1596
<br />
<br />~ . .
<br />a 103.t396 1a3.5696 104AI% 1W.48~4 101.96% 167.9Y96
<br />
<br />t05.4fi95
<br /> ~LEM~FAS YIELDS pRq)
<br /> 6aae Yleld lo Alalur~7y
<br />5.79~
<br />~ m
<br />~ o
<br />~ m
<br />~ `r
<br />~ ~
<br />~ N
<br />~ N
<br />M ~
<br />O ~
<br />~ y
<br />~ ~
<br />w
<br />~
<br />n ,°,
<br />N ~„
<br />0~ ~
<br />O ~
<br />H
<br />h
<br />~ ~.
<br />n °'
<br />o~
<br />~m
<br />~°
<br />~
<br />"~ .~ ~
<br />.~
<br />~i~ : Tz~
<br />ReIA : ABN
<br />~Ao :3
<br />
<br />
|