Amortization Schedule: Year Beginning Bal Interest (8%) Payment Principal Rep Ending Bal 1 30,000,000 2,400,000 7,514,003.86 5,114,003.86 24,885,996.14 2 24,885,996.14 1,990,879.69 7,514,003.86 5,523,124.17 19,362,871.97 3 19,362,871.97 1,549,029.76 7,514,003.86 5,964,974.10 13,397,897.87 4 13,397,897.87 1,071,831.83 7,514,003.86 6,442,172.03 6,955,725.84 5 6,955,725.84 556,458.07 7,514,003.86 6,957,545.79