Laserfiche WebLink
80 <br />Rev. 4 -8 -69 <br />LOAN REPAYMENT SCHEDULE (Continued <br />Payments New assessments <br />Interest on Unpaid Excess <br />Year Principal excess land Total balance Regular lands <br />( (2) (3) (4) (5) (6) (7) <br />44 <br />27 <br />760 <br />28 <br />165 <br />27 <br />760 <br />45 <br />27,500 <br />650 <br />28,150 <br />137,500 <br />27 <br />650 <br />46 <br />27 <br />540 <br />28,040 <br />110 <br />27 <br />540 <br />47 <br />27 <br />430 <br />27 <br />82 <br />27,500 <br />430 <br />48 <br />27 <br />330 <br />27,830 <br />55,000 <br />27 <br />330 <br />49 <br />27 <br />220 <br />27,720 <br />27 <br />.27 <br />220 <br />50 <br />27,500 <br />110 <br />27,610 <br />0 <br />27,500 <br />110 <br />1,355,700 <br />138,370 <br />1,494,070 <br />1 <br />138,370 <br />(1) Year of repayment. <br />(2) Annual amortization of loan. <br />(3) 0.395% of Column 5 for preceding year. <br />(4) Sum of Columns 2 and 3. <br />(5) For Year 0, amount of loan. For all other years, Column 5 of preceding <br />year less Column 2 of current year. <br />(6) Equals Column 2. <br />(7) Equals Column 3. <br />a/ Year in which dam, spillway and outlet works are completed. <br />