|
E
<br />Exhibit A: Cash Purchase Amortization Schedule
<br />Rosenbauer 101' King Cobra Aerial Cash Purchase Amortization Schedule:
<br />Principal: $1,409,470.00
<br />Interest rate: 3.00%
<br />Annual payment: $165,232.88
<br />Years: 10
<br />PAYMENT
<br />ANNUAL
<br />UNPAID
<br />DATE
<br />PAYMENT
<br />PRINCIPAL
<br />INTEREST
<br />BALANCE
<br />August 1, 2024
<br />$165,232.88
<br />$122,948.78
<br />$42,284.10
<br />$1,286,521.22
<br />August 1, 2025
<br />$165,232.88
<br />$126,637.25
<br />$38,595.64
<br />$1,159,883.97
<br />August 1, 2026
<br />$165,232.88
<br />$130,436.36
<br />$34,796.52
<br />$1,029,447.61
<br />August 1, 2027
<br />$165,232.88
<br />$134,349.45
<br />$30,883.43
<br />$895,098.16
<br />August 1, 2028
<br />$165,232.88
<br />$138,379.94
<br />$26,852.94
<br />$756,718.22
<br />August 1, 2029
<br />$165,232.88
<br />$142,531.34
<br />$22,701.55
<br />$614,186.88
<br />August 1, 2030
<br />$165,232.88
<br />$146,807.28
<br />$18,425.61
<br />$467,379.61
<br />August 1, 2031
<br />$165,232.88
<br />$151,211.49
<br />$14,021.39
<br />$316,168.11
<br />August 1, 2032
<br />$165,232.88
<br />$155,747.84
<br />$9,485.04
<br />$160,420.27
<br />August 1, 2033
<br />$165,232.88
<br />$160,420.27
<br />$4,812.61
<br />$0.00
<br />$1,652,328.82 $1,409,470.00
<br />0
<br />$242,858.82
<br />
|