|
<br /> C' F\~
<br /> .,,'1
<br /> , ,..'., '",~~.
<br />,
<br /> ATTACHMENT B
<br />Repayment. Schedule City of Grand Junction
<br />C-153567 Once-a-Year-Payment
<br />Principal $195,930.35 Payment $13,901. 74
<br />Interest 5.00%
<br />Term 25 Years
<br />.......--.............-............---.--....................--..
<br />Period Principal Payment Interest Principal
<br /> Repayment
<br />a....=..........................._...............................
<br />1 $195.930.35 $13,901. 74 $9,796.52 $4.105.22
<br />2 191. 825 .13 13,901.74 9.591.26 4,310.48
<br />3 167,514.64 13,901.74 9,375.73 4,526.01
<br />4 162.968.64 13.901.74 9,149.43 4,752.31
<br />5 178.236.33 13,901. 74 8.911.82 4,989.92
<br />6 173,246,41 13.901. 74 8,662.32 5,239.42
<br />7 168,006.99 13,901.74 8.400.35 5.501.39
<br />8 162,505.60 13,901.74 8,125.28 5,776.46
<br />9 156.729.14 13.901.74 7,836.46 6,065.28
<br />10 150,663.85 13. 901. 74 7.533.19 6,368.55
<br />11 144,295.31 13,901. 74 7.214.77 6.666.97
<br />12 137,606.33 13.901.74 6,880.42 7,021.32
<br />13 130,587.01 13.901. 74 6,529.35 7,372.39
<br />14 123.214.62 13.901. 74 6.160.73 7.741.01
<br />15 115,473.61 13.901.74 5,773.68 6,128.06
<br />16 107.345,55 13.901. 74 5.367,28 B.534,46
<br />17 98.811.09 13,901. 74 4,940.55 8,961.19
<br />18 89,849.90 13.901. 74 4,492,50 9,409.24
<br />19 80,440,66 13,901.74 4.022.03 9.879.71
<br />20 70.560.95 13,901. 74 3,528.05 10,373.69
<br />21 60,187.26 13.901. 74 3.009.36 10.892.38
<br />22 49.294.88 13,901.74 2,464.74 11.437.00
<br />23 37.857.89 13. 901. 74 1,892.89 12,008,65 l
<br />24 25.649.04 13.901. 74 1.292.45 12.609.29
<br />25 13.239,75 13,901. 74 661. 99 13,239.75
<br />
<br />
<br />,.
<br />
<br />2260E*
<br />
<br />4/3/90
<br />
<br />ATTACHMENT B
<br />
<br />"'~?'
<br />
<br />::<@}ttf;'
<br />
|