n Balance Payment Interest Equity ass/tax NewBal Tax Break Breakeven Rent --- --------- --------- --------- ------ ------- ------- --------- --------------- 1 240000.00 2447.90 1000.00 897.90 550.00 239102.10 300.00 1250.00 2 239102.10 2447.90 996.26 901.65 550.00 238200.45 298.88 1247.38 3 238200.45 2447.90 992.50 905.40 550.00 237295.05 297.75 1244.75 4 237295.05 2447.90 988.73 909.18 550.00 236385.87 296.62 1242.11 5 236385.87 2447.90 984.94 912.96 550.00 235472.91 295.48 1239.46 6 235472.91 2447.90 981.14 916.77 550.00 234556.14 294.34 1236.80 7 234556.14 2447.90 977.32 920.59 550.00 233635.55 293.20 1234.12 8 233635.55 2447.90 973.48 924.42 550.00 232711.13 292.04 1231.44 9 232711.13 2447.90 969.63 928.27 550.00 231782.85 290.89 1228.74 10 231782.85 2447.90 965.76 932.14 550.00 230850.71 289.73 1226.03 11 230850.71 2447.90 961.88 936.03 550.00 229914.68 288.56 1223.31 12 229914.68 2447.90 957.98 939.93 550.00 228974.76 287.39 1220.58 13 228974.76 2447.90 954.06 943.84 550.00 228030.91 286.22 1217.84 14 228030.91 2447.90 950.13 947.78 550.00 227083.14 285.04 1215.09 15 227083.14 2447.90 946.18 951.72 550.00 226131.41 283.85 1212.33 16 226131.41 2447.90 942.21 955.69 550.00 225175.72 282.66 1209.55 17 225175.72 2447.90 938.23 959.67 550.00 224216.05 281.47 1206.76 18 224216.05 2447.90 934.23 963.67 550.00 223252.38 280.27 1203.96 19 223252.38 2447.90 930.22 967.69 550.00 222284.69 279.07 1201.15 20 222284.69 2447.90 926.19 971.72 550.00 221312.97 277.86 1198.33 21 221312.97 2447.90 922.14 975.77 550.00 220337.21 276.64 1195.50 22 220337.21 2447.90 918.07 979.83 550.00 219357.37 275.42 1192.65 23 219357.37 2447.90 913.99 983.92 550.00 218373.46 274.20 1189.79 24 218373.46 2447.90 909.89 988.02 550.00 217385.44 272.97 1186.92 25 217385.44 2447.90 905.77 992.13 550.00 216393.31 271.73 1184.04 26 216393.31 2447.90 901.64 996.27 550.00 215397.05 270.49 1181.15 27 215397.05 2447.90 897.49 1000.42 550.00 214396.63 269.25 1178.24 28 214396.63 2447.90 893.32 1004.59 550.00 213392.04 268.00 1175.32 29 213392.04 2447.90 889.13 1008.77 550.00 212383.27 266.74 1172.39 30 212383.27 2447.90 884.93 1012.97 550.00 211370.30 265.48 1169.45 31 211370.30 2447.90 880.71 1017.20 550.00 210353.10 264.21 1166.50 32 210353.10 2447.90 876.47 1021.43 550.00 209331.67 262.94 1163.53 33 209331.67 2447.90 872.22 1025.69 550.00 208305.98 261.66 1160.55 34 208305.98 2447.90 867.94 1029.96 550.00 207276.02 260.38 1157.56 35 207276.02 2447.90 863.65 1034.25 550.00 206241.76 259.10 1154.56 36 206241.76 2447.90 859.34 1038.56 550.00 205203.20 257.80 1151.54 37 205203.20 2447.90 855.01 1042.89 550.00 204160.31 256.50 1148.51 38 204160.31 2447.90 850.67 1047.24 550.00 203113.07 255.20 1145.47 39 203113.07 2447.90 846.30 1051.60 550.00 202061.47 253.89 1142.41 40 202061.47 2447.90 841.92 1055.98 550.00 201005.49 252.58 1139.35 41 201005.49 2447.90 837.52 1060.38 550.00 199945.11 251.26 1136.27 42 199945.11 2447.90 833.10 1064.80 550.00 198880.31 249.93 1133.17 43 198880.31 2447.90 828.67 1069.24 550.00 197811.07 248.60 1130.07 44 197811.07 2447.90 824.21 1073.69 550.00 196737.38 247.26 1126.95 45 196737.38 2447.90 819.74 1078.17 550.00 195659.21 245.92 1123.82 46 195659.21 2447.90 815.25 1082.66 550.00 194576.55 244.57 1120.67 47 194576.55 2447.90 810.74 1087.17 550.00 193489.38 243.22 1117.51 48 193489.38 2447.90 806.21 1091.70 550.00 192397.69 241.86 1114.34 49 192397.69 2447.90 801.66 1096.25 550.00 191301.44 240.50 1111.16 50 191301.44 2447.90 797.09 1100.82 550.00 190200.62 239.13 1107.96 51 190200.62 2447.90 792.50 1105.40 550.00 189095.22 237.75 1104.75 52 189095.22 2447.90 787.90 1110.01 550.00 187985.21 236.37 1101.53 53 187985.21 2447.90 783.27 1114.63 550.00 186870.58 234.98 1098.29 54 186870.58 2447.90 778.63 1119.28 550.00 185751.30 233.59 1095.04 55 185751.30 2447.90 773.96 1123.94 550.00 184627.36 232.19 1091.77 56 184627.36 2447.90 769.28 1128.62 550.00 183498.74 230.78 1088.50 57 183498.74 2447.90 764.58 1133.33 550.00 182365.41 229.37 1085.20 58 182365.41 2447.90 759.86 1138.05 550.00 181227.36 227.96 1081.90 n Balance Payment Interest Equity ass/tax NewBal Tax Break Breakeven Rent --- --------- --------- --------- ------ ------- ------- --------- --------------- 59 181227.36 2447.90 755.11 1142.79 550.00 180084.57 226.53 1078.58 60 180084.57 2447.90 750.35 1147.55 550.00 178937.02 225.11 1075.25 61 178937.02 2447.90 745.57 1152.33 550.00 177784.68 223.67 1071.90 62 177784.68 2447.90 740.77 1157.14 550.00 176627.55 222.23 1068.54 63 176627.55 2447.90 735.95 1161.96 550.00 175465.59 220.78 1065.16 64 175465.59 2447.90 731.11 1166.80 550.00 174298.79 219.33 1061.77 65 174298.79 2447.90 726.24 1171.66 550.00 173127.13 217.87 1058.37 66 173127.13 2447.90 721.36 1176.54 550.00 171950.59 216.41 1054.95 67 171950.59 2447.90 716.46 1181.44 550.00 170769.15 214.94 1051.52 68 170769.15 2447.90 711.54 1186.37 550.00 169582.78 213.46 1048.08 69 169582.78 2447.90 706.59 1191.31 550.00 168391.47 211.98 1044.62 70 168391.47 2447.90 701.63 1196.27 550.00 167195.20 210.49 1041.14 71 167195.20 2447.90 696.65 1201.26 550.00 165993.94 208.99 1037.65 72 165993.94 2447.90 691.64 1206.26 550.00 164787.68 207.49 1034.15 73 164787.68 2447.90 686.62 1211.29 550.00 163576.39 205.98 1030.63 74 163576.39 2447.90 681.57 1216.34 550.00 162360.05 204.47 1027.10 75 162360.05 2447.90 676.50 1221.40 550.00 161138.65 202.95 1023.55 76 161138.65 2447.90 671.41 1226.49 550.00 159912.15 201.42 1019.99 77 159912.15 2447.90 666.30 1231.60 550.00 158680.55 199.89 1016.41 78 158680.55 2447.90 661.17 1236.74 550.00 157443.81 198.35 1012.82 79 157443.81 2447.90 656.02 1241.89 550.00 156201.93 196.80 1009.21 80 156201.93 2447.90 650.84 1247.06 550.00 154954.86 195.25 1005.59 81 154954.86 2447.90 645.65 1252.26 550.00 153702.60 193.69 1001.95 82 153702.60 2447.90 640.43 1257.48 550.00 152445.13 192.13 998.30 83 152445.13 2447.90 635.19 1262.72 550.00 151182.41 190.56 994.63 84 151182.41 2447.90 629.93 1267.98 550.00 149914.43 188.98 990.95 85 149914.43 2447.90 624.64 1273.26 550.00 148641.17 187.39 987.25 86 148641.17 2447.90 619.34 1278.57 550.00 147362.60 185.80 983.54 87 147362.60 2447.90 614.01 1283.89 550.00 146078.71 184.20 979.81 88 146078.71 2447.90 608.66 1289.24 550.00 144789.47 182.60 976.06 89 144789.47 2447.90 603.29 1294.62 550.00 143494.85 180.99 972.30 90 143494.85 2447.90 597.90 1300.01 550.00 142194.84 179.37 968.53 91 142194.84 2447.90 592.48 1305.43 550.00 140889.41 177.74 964.73 92 140889.41 2447.90 587.04 1310.87 550.00 139578.55 176.11 960.93 93 139578.55 2447.90 581.58 1316.33 550.00 138262.22 174.47 957.10 94 138262.22 2447.90 576.09 1321.81 550.00 136940.41 172.83 953.26 95 136940.41 2447.90 570.59 1327.32 550.00 135613.09 171.18 949.41 96 135613.09 2447.90 565.05 1332.85 550.00 134280.24 169.52 945.54 97 134280.24 2447.90 559.50 1338.40 550.00 132941.84 167.85 941.65 98 132941.84 2447.90 553.92 1343.98 550.00 131597.86 166.18 937.75 99 131597.86 2447.90 548.32 1349.58 550.00 130248.28 164.50 933.83 100 130248.28 2447.90 542.70 1355.20 550.00 128893.07 162.81 929.89 101 128893.07 2447.90 537.05 1360.85 550.00 127532.22 161.12 925.94 102 127532.22 2447.90 531.38 1366.52 550.00 126165.70 159.42 921.97 103 126165.70 2447.90 525.69 1372.21 550.00 124793.49 157.71 917.98 104 124793.49 2447.90 519.97 1377.93 550.00 123415.56 155.99 913.98 105 123415.56 2447.90 514.23 1383.67 550.00 122031.88 154.27 909.96 106 122031.88 2447.90 508.47 1389.44 550.00 120642.44 152.54 905.93 107 120642.44 2447.90 502.68 1395.23 550.00 119247.22 150.80 901.87 108 119247.22 2447.90 496.86 1401.04 550.00 117846.17 149.06 897.80 109 117846.17 2447.90 491.03 1406.88 550.00 116439.30 147.31 893.72 110 116439.30 2447.90 485.16 1412.74 550.00 115026.55 145.55 889.61 111 115026.55 2447.90 479.28 1418.63 550.00 113607.93 143.78 885.49 112 113607.93 2447.90 473.37 1424.54 550.00 112183.39 142.01 881.36 113 112183.39 2447.90 467.43 1430.47 550.00 110752.91 140.23 877.20 114 110752.91 2447.90 461.47 1436.43 550.00 109316.48 138.44 873.03 115 109316.48 2447.90 455.49 1442.42 550.00 107874.06 136.65 868.84 116 107874.06 2447.90 449.48 1448.43 550.00 106425.63 134.84 864.63 n Balance Payment Interest Equity ass/tax NewBal Tax Break Breakeven Rent --- --------- --------- --------- ------ ------- ------- --------- --------------- 117 106425.63 2447.90 443.44 1454.46 550.00 104971.17 133.03 860.41 118 104971.17 2447.90 437.38 1460.52 550.00 103510.64 131.21 856.17 119 103510.64 2447.90 431.29 1466.61 550.00 102044.03 129.39 851.91 120 102044.03 2447.90 425.18 1472.72 550.00 100571.31 127.56 847.63 121 100571.31 2447.90 419.05 1478.86 550.00 99092.45 125.71 843.33 122 99092.45 2447.90 412.89 1485.02 550.00 97607.43 123.87 839.02 123 97607.43 2447.90 406.70 1491.21 550.00 96116.23 122.01 834.69 124 96116.23 2447.90 400.48 1497.42 550.00 94618.81 120.15 830.34 125 94618.81 2447.90 394.25 1503.66 550.00 93115.15 118.27 825.97 126 93115.15 2447.90 387.98 1509.92 550.00 91605.22 116.39 821.59 127 91605.22 2447.90 381.69 1516.22 550.00 90089.01 114.51 817.18 128 90089.01 2447.90 375.37 1522.53 550.00 88566.47 112.61 812.76 129 88566.47 2447.90 369.03 1528.88 550.00 87037.59 110.71 808.32 130 87037.59 2447.90 362.66 1535.25 550.00 85502.35 108.80 803.86 131 85502.35 2447.90 356.26 1541.64 550.00 83960.70 106.88 799.38 132 83960.70 2447.90 349.84 1548.07 550.00 82412.63 104.95 794.89 133 82412.63 2447.90 343.39 1554.52 550.00 80858.11 103.02 790.37 134 80858.11 2447.90 336.91 1561.00 550.00 79297.12 101.07 785.84 135 79297.12 2447.90 330.40 1567.50 550.00 77729.62 99.12 781.28 136 77729.62 2447.90 323.87 1574.03 550.00 76155.59 97.16 776.71 137 76155.59 2447.90 317.31 1580.59 550.00 74575.00 95.19 772.12 138 74575.00 2447.90 310.73 1587.18 550.00 72987.82 93.22 767.51 139 72987.82 2447.90 304.12 1593.79 550.00 71394.03 91.23 762.88 140 71394.03 2447.90 297.48 1600.43 550.00 69793.60 89.24 758.23 141 69793.60 2447.90 290.81 1607.10 550.00 68186.50 87.24 753.56 142 68186.50 2447.90 284.11 1613.79 550.00 66572.71 85.23 748.88 143 66572.71 2447.90 277.39 1620.52 550.00 64952.19 83.22 744.17 144 64952.19 2447.90 270.63 1627.27 550.00 63324.92 81.19 739.44 145 63324.92 2447.90 263.85 1634.05 550.00 61690.87 79.16 734.70 146 61690.87 2447.90 257.05 1640.86 550.00 60050.01 77.11 729.93 147 60050.01 2447.90 250.21 1647.70 550.00 58402.31 75.06 725.15 148 58402.31 2447.90 243.34 1654.56 550.00 56747.75 73.00 720.34 149 56747.75 2447.90 236.45 1661.46 550.00 55086.30 70.93 715.51 150 55086.30 2447.90 229.53 1668.38 550.00 53417.92 68.86 710.67 151 53417.92 2447.90 222.57 1675.33 550.00 51742.59 66.77 705.80 152 51742.59 2447.90 215.59 1682.31 550.00 50060.28 64.68 700.92 153 50060.28 2447.90 208.58 1689.32 550.00 48370.96 62.58 696.01 154 48370.96 2447.90 201.55 1696.36 550.00 46674.60 60.46 691.08 155 46674.60 2447.90 194.48 1703.43 550.00 44971.17 58.34 686.13 156 44971.17 2447.90 187.38 1710.52 550.00 43260.65 56.21 681.17 157 43260.65 2447.90 180.25 1717.65 550.00 41542.99 54.08 676.18 158 41542.99 2447.90 173.10 1724.81 550.00 39818.19 51.93 671.17 159 39818.19 2447.90 165.91 1732.00 550.00 38086.19 49.77 666.14 160 38086.19 2447.90 158.69 1739.21 550.00 36346.98 47.61 661.08 161 36346.98 2447.90 151.45 1746.46 550.00 34600.52 45.43 656.01 162 34600.52 2447.90 144.17 1753.74 550.00 32846.78 43.25 650.92 163 32846.78 2447.90 136.86 1761.04 550.00 31085.74 41.06 645.80 164 31085.74 2447.90 129.52 1768.38 550.00 29317.36 38.86 640.67 165 29317.36 2447.90 122.16 1775.75 550.00 27541.61 36.65 635.51 166 27541.61 2447.90 114.76 1783.15 550.00 25758.46 34.43 630.33 167 25758.46 2447.90 107.33 1790.58 550.00 23967.88 32.20 625.13 168 23967.88 2447.90 99.87 1798.04 550.00 22169.85 29.96 619.91 169 22169.85 2447.90 92.37 1805.53 550.00 20364.32 27.71 614.66 170 20364.32 2447.90 84.85 1813.05 550.00 18551.26 25.46 609.40 171 18551.26 2447.90 77.30 1820.61 550.00 16730.65 23.19 604.11 172 16730.65 2447.90 69.71 1828.19 550.00 14902.46 20.91 598.80 173 14902.46 2447.90 62.09 1835.81 550.00 13066.65 18.63 593.47 174 13066.65 2447.90 54.44 1843.46 550.00 11223.19 16.33 588.11 n Balance Payment Interest Equity ass/tax NewBal Tax Break Breakeven Rent --- --------- --------- --------- ------ ------- ------- --------- --------------- 175 11223.19 2447.90 46.76 1851.14 550.00 9372.05 14.03 582.73 176 9372.05 2447.90 39.05 1858.85 550.00 7513.19 11.72 577.34 177 7513.19 2447.90 31.30 1866.60 550.00 5646.59 9.39 571.91 178 5646.59 2447.90 23.53 1874.38 550.00 3772.22 7.06 566.47 179 3772.22 2447.90 15.72 1882.19 550.00 1890.03 4.72 561.00 180 1890.03 2447.90 7.88 1890.03 550.00 0.00 2.36 555.51 181 0.00 2447.90 0.00 1897.90 550.00 -1897.90 0.00 550.00