|
Repayment Schedule City of Greeley, Colorado
<br />Once -a -Year Payment
<br />Principal $215,000.00 Payment $17,252.16
<br />Interest 5.00%
<br />Term 20 Years
<br />Period Principal Payment Interest Principal
<br />Repayment
<br />1
<br />$215,000.00
<br />$17,252.16
<br />$10,750.00
<br />$6,502.16
<br />2
<br />208,497.84
<br />17,252.16
<br />10,424.89
<br />6,827.26
<br />3
<br />201,670.58
<br />17,252.16
<br />10,083.53
<br />7,168.63
<br />4
<br />194,501.95
<br />17,252.16
<br />9,725.10
<br />7,527.06
<br />5
<br />186,974.89
<br />17,252.16
<br />9,348.74
<br />7,903.41
<br />6
<br />179,071.48
<br />17,252.16
<br />8,953.57
<br />8,298.58
<br />7
<br />170,772.90
<br />17,252.16
<br />8,538.65
<br />8,713.51
<br />8
<br />162,059.39
<br />17,252.16
<br />102.97
<br />9,149.19
<br />9
<br />152,910.20
<br />17,25 .
<br />7, 45
<br />9,606.65
<br />10
<br />143,303.56
<br />17,252. .7 8
<br />10,086.98
<br />11
<br />133,216.58
<br />17,252.
<br />,660.83
<br />10,591.33
<br />12
<br />122,625.25
<br />17,251
<br />6,131.26
<br />11,120.89
<br />13
<br />111,504.36
<br />17.252."6
<br />5.575.22
<br />11,676.94
<br />14
<br />99,827.42
<br />17,252.16
<br />4,991.37
<br />12,260.79
<br />15
<br />87,566.63
<br />17.252.16
<br />4,378.33
<br />12,873.82
<br />16
<br />74,692.81
<br />17,252.16
<br />3,734.64
<br />13,517.52
<br />17
<br />61.175.29
<br />17.252.16
<br />3,058.76
<br />14,193.39
<br />18
<br />46,981.90
<br />17,252.16
<br />2,349.10
<br />14,903.06
<br />19
<br />32,078.84
<br />17,252.16
<br />1,603.94
<br />15.648.21
<br />20
<br />16,430.62
<br />17,252.16
<br />821.53
<br />16,430.62
<br />EXHIBIT C
<br />3825E*
<br />
|