|
7.9
<br />Rev. 4 -8 -69
<br />Year
<br />(1)
<br />Principal
<br />( -
<br />LOAN REPAYMENT
<br />Payments
<br />Interest on
<br />excess land
<br />(3).
<br />SCHEDULE
<br />Total
<br />(4)
<br />Unpaid
<br />balance
<br />(
<br />New assessments
<br />Excess
<br />Regular lands
<br />) (
<br />a/ 0
<br />...
<br />1,355,700
<br />_.
<br />1
<br />17
<br />5
<br />22
<br />1,338,200
<br />17
<br />5,360
<br />2
<br />21,000
<br />5
<br />26
<br />1
<br />21,000
<br />5,290
<br />3
<br />24,700
<br />5,200
<br />29,900
<br />1,292,500
<br />24,700
<br />5,200
<br />4
<br />27,500
<br />5
<br />32,600
<br />1,265,000
<br />27
<br />5,100
<br />5
<br />27
<br />5,000
<br />32
<br />1,237,500
<br />27,500
<br />5,000
<br />6
<br />27,500
<br />4
<br />32
<br />1,210,000
<br />27
<br />4,890
<br />7
<br />27,500
<br />4,780
<br />32,280
<br />1,182
<br />27,500
<br />4,780
<br />8
<br />27
<br />4
<br />32
<br />1
<br />27
<br />4,670
<br />9
<br />27
<br />4,560
<br />32
<br />1,127,500
<br />27,500
<br />4,560
<br />10
<br />27,500
<br />4
<br />31
<br />1
<br />27
<br />4
<br />11
<br />27
<br />4,350
<br />31,850
<br />1,072
<br />27
<br />4,350
<br />12
<br />27,500
<br />4,240
<br />31,740
<br />1,045,000
<br />27,500
<br />4,240
<br />13
<br />27,500
<br />4
<br />31
<br />1,017,500
<br />27
<br />4,130
<br />14
<br />27
<br />4,020
<br />31,520
<br />990,000
<br />27
<br />4
<br />15
<br />27
<br />x,910
<br />31,410
<br />962
<br />27
<br />3,910
<br />16
<br />27
<br />3,800
<br />31
<br />935
<br />27
<br />3,800
<br />17
<br />27
<br />3,690
<br />31,190
<br />907,500
<br />27,500
<br />3
<br />18
<br />27
<br />3
<br />31,080
<br />880,000
<br />27
<br />3,580
<br />19
<br />27
<br />3,480
<br />30
<br />852,500
<br />27,500
<br />3,480
<br />20
<br />27
<br />3,370
<br />30,870
<br />825,000
<br />27,500
<br />3,370
<br />21
<br />27
<br />3,260
<br />30,760
<br />797,500
<br />27
<br />3,260
<br />22
<br />27
<br />3
<br />30,650
<br />770,000
<br />27,500
<br />3
<br />23
<br />27
<br />3,040
<br />30
<br />742
<br />27,500
<br />3,040
<br />24
<br />27
<br />2,930
<br />30
<br />715,000
<br />27
<br />2
<br />25
<br />27
<br />2,820
<br />30,320
<br />687,500
<br />27
<br />2,820
<br />26
<br />27,500
<br />2,720
<br />30,220
<br />660
<br />27,500
<br />2
<br />27
<br />27,500
<br />2,600
<br />30,100
<br />632,500
<br />27
<br />2,600
<br />28
<br />27
<br />2,500
<br />30
<br />605
<br />27,500
<br />2
<br />29
<br />27,500
<br />2,390
<br />29,890
<br />577
<br />27
<br />2
<br />30
<br />27,500
<br />2,280
<br />29
<br />550
<br />27,500
<br />2,280
<br />31
<br />27,500
<br />2
<br />29
<br />522,500
<br />27
<br />2,170
<br />32
<br />27,500
<br />2
<br />29,560
<br />495
<br />27
<br />2,060
<br />33
<br />27
<br />1
<br />29,460
<br />467
<br />27,500
<br />1,960
<br />34
<br />27
<br />1,850
<br />29,350
<br />440
<br />27
<br />1
<br />35
<br />27,500
<br />1,740
<br />29,240
<br />412,500
<br />27,500
<br />1,740
<br />36
<br />27,500
<br />1,630
<br />29,130
<br />385
<br />27
<br />1,630
<br />37
<br />27
<br />1,520
<br />29,020
<br />357,500
<br />27
<br />1,520
<br />38
<br />27,500
<br />1,410
<br />28,910
<br />330
<br />27
<br />1
<br />39
<br />27,500
<br />1,300
<br />28
<br />302
<br />27,500
<br />1
<br />40
<br />27
<br />1,190
<br />28
<br />275
<br />27
<br />1,190
<br />41
<br />27,500
<br />1,090
<br />28,590
<br />247,500
<br />27
<br />1,090
<br />42
<br />27,500
<br />980
<br />28
<br />220
<br />27
<br />980
<br />43
<br />27
<br />870.
<br />28,370
<br />192,500
<br />27,500
<br />870
<br />
|