MARICOPA AMORTIZATION SCHEDULE 10-4-2023 EXHIBIT B.PDF

KCE Investment:
$300,000
Contract Length (Yrs):
4
Method:
Straight-Line
Months Remaining
Unamortized Balance
Months Remaining
Unamortized Balance
48
$300,000
18
$112,500
47
$293,750
17
$106,250
46
$287,500
16
$100,000
45
$281,250
15
$93,750
44
$275,000
14
$87,500
43
$268,750
13
$81,250
42
$262,500
12
$75,000
41
$256,250
11
$68,750
40
$250,000
10
$62,500
39
$243,750
9
$56,250
38
$237,500
8
$50,000
37
$231,250
7
$43,750
36
$225,000
6
$37,500
35
$218,750
5
$31,250
34
$212,500
4
$25,000
33
$206,250
3
$18,750
32
$200,000
2
$12,500
31
$193,750
1
$6,250
30
$187,500
0
$0
29
$181,250
28
$175,000
27
$168,750
26
$162,500
25
$156,250
24
$150,000
23
$143,750
22
$137,500
21
$131,250
20
$125,000
19
$118,750
Exhibit B Amortization Schedule