Krieger's Dandelion Farm
Monthly Loan Payment			Amortization Schedule
Item	Land & Farm House		Year	Beginning Balance	Ending Balance	Paid On Principal	Interest Paid
Price	$795,000		1	$650,000.00	$623,524.10	$26,475.90	$41,470.47
Down Payment	$145,000		2	623,524.10	595,275.05	28,249.04	39,697.33
Interest Rate	6.50%		3	595,275.05	565,134.12	30,140.94	37,805.44
Years	15		4	565,134.12	532,974.59	32,159.53	35,786.84
Loan Amount	650,000		5	532,974.59	498,661.27	34,313.31	33,633.06
Monthly Payment	$5,662.20		6	498,661.27	462,049.93	36,611.34	31,335.04
			7	462,049.93	422,986.66	39,063.27	28,883.11
			8	422,986.66	381,307.26	41,679.41	26,266.97
			9	381,307.26	336,836.50	44,470.76	23,475.62
			10	336,836.50	289,387.46	47,449.04	20,497.33
			11	289,387.46	238,760.66	50,626.79	17,319.58
			12	238,760.66	184,743.30	54,017.36	13,929.01
			13	184,743.30	127,108.29	57,635.01	10,311.37
			14	127,108.29	65,613.36	61,494.93	6,451.44
			15	65,613.36	0.00	65,613.36	2,333.01