|
ATTACHMENT B
<br />Repayment Schedule City of Grand Junction
<br />C-153567 Once-a-YeaL-Payment
<br />Principal $195,930.35 Payment
<br />Interest 5.00$
<br />TeLm 25 YeaLs
<br />$13,901.74
<br />------------------- -------- ------ -------------- � °=====a � ====
<br />-----------------p-------------- '--------
<br />Period P=inci al Payment Intetest Pcincipal
<br />Repayment
<br />--_----- ----�_________�___=_
<br />-----______�-- ____________________________
<br />1
<br />2
<br />3
<br />4
<br />5
<br />6
<br />7
<br />B
<br />9
<br />10
<br />11
<br />12
<br />13
<br />14
<br />15
<br />16
<br />17
<br />18
<br />19
<br />20
<br />21
<br />22
<br />23
<br />24
<br />25
<br />$195.930.35
<br />191,825.13
<br />187,514.64
<br />182,988.64
<br />178,236.33
<br />173,246.41
<br />168,006.99
<br />162,505.60
<br />156,729.14
<br />150,663.85
<br />144,295.31
<br />137,608.33
<br />130,587.01
<br />123,214.62
<br />115.473.61
<br />107,345.55
<br />98,811.09
<br />89,849.90
<br />80,440.66
<br />70,560.95
<br />60,187.26
<br />49.294.88
<br />37,857.89
<br />25,849.04
<br />13,239.75
<br />$13,901.74 $9,796.52
<br />13,901.79 9,591.26
<br />13,901.79 9,375.73
<br />13,901.74 9,149.43
<br />13,901.74 8,911.82
<br />13,90�� 8.662.32
<br />13� � 8,400.35
<br />13,901.74 � �.125•28
<br />O1 �4��fi'836.46
<br />1�L�9 1. 7 4 7. 5 3 3. 19
<br />13,901.74 7,214.77
<br />13,901.74 6.880.42
<br />13,901.74 6,529.35
<br />13,901.74 6.160.73
<br />13,901.74 5.773.68
<br />13,901.�4 5,367.28
<br />13,901.74 4,940.55
<br />13,901.74 4,492.50
<br />13,901.74 4,022.03
<br />13.901.74 3,528.05
<br />13,901.74 3,009.36
<br />13,901.74 2,464.74
<br />13,901.74 1,892.89
<br />13,901.74 1,292.45
<br />13,901.74 661.99
<br />$4,105.22
<br />4,310.48
<br />4,526.01
<br />4,752.31
<br />4,989.92
<br />5,239.42
<br />5,501.39
<br />5,776.46
<br />6,065.28
<br />6,368.55
<br />6,686.97
<br />7,021.32
<br />7,372.39
<br />7,741.01
<br />8,128.06
<br />8,534.46
<br />8,961.19
<br />9,409.24
<br />9,879.71
<br />10,373.69
<br />10,892.38
<br />11,437.00
<br />12,008.85
<br />12,609.29
<br />13,239.75
<br />
|