|
<br />..:-:\
<br />, '.~ '/
<br />
<br />"
<br />
<br />Repayment Schedule Town of Ignacio
<br /> Once-a-Year.Payment
<br />Principal $180,000.00 Payment $10,490.40
<br />Interest 0.05
<br />Term 40 Years
<br />====a===--==
<br />Period Principal Payment Interest Principal
<br /> Repayment
<br />==========================================================
<br /> 1 $180,000.00 $10,490.40 $9,000,41 $1,489.99
<br /> 2 178,510.01 10,490.40 8,925.91 1,564.49
<br /> 3 176,945.53 10,490.40 8,847.68 1,642.72
<br /> 4 175,302.81 10,490.40 8,765.54 1,724.86
<br /> 5 173,577.95 10,490.40 8,679.30 1,811.10
<br /> 6 171,766.85 10,490.40 8,588.74 1,901.66
<br /> 7 169,865.19 10,490.40 8,493.65 1,996.75
<br /> 8 167,868.44 10,490.40 8,393.81 2,096.59
<br /> 9 165,771.85 10,490.40 8,288.97 2,201.43
<br /> 10 163,570.42 10,490.40 8,178.90 2,311.50
<br /> 11 161,258.92 10,490.40 8,063.32 2,427.08
<br /> 12 158,831. 84 10,490.40 7,941.96 2,548.44
<br /> 13 156,283.40 10,490.40 7,814.53 2,675.87
<br /> 14 153,607.53 10,490.40 7,680.73 2,809.67
<br /> 15 150,797.86 10,490.40 7,540.24 2,950.16
<br /> 16 147,847.70 10,490.40 7,392.73 3,097.67
<br /> 17 144,750,02 10,490.40 7,237.83 3,252.57
<br /> 18 141,497.46 10,490.40 7,075.20 3,415.20
<br /> 19 138,082.26 10,490.40 6,904.43 3,585.97
<br /> 20 134,496.29 10,490.40 6,725.12 3,765.28
<br /> 21 130,731.01 10,490.40 6,536.85 3,953.55
<br /> 22 126,777.47 10,490.40 6,339.16 4,151.23
<br /> 23 122,626.23 10,490.40 6,131.59 4,358.81
<br /> 24 118,267.43 10,490.40 5,913.64 4,576.76
<br /> 25 113,690.67 10,490.40 5,684.79 4,805.60
<br /> 26 108,885.07 10,490.40 5,444.50 5,045.90
<br /> 27 103,839.17 10,490.40 5,192.20 5,298.20
<br /> 28 98,540.97 10,490.40 4,927.28 5,563.12
<br /> 29 92,977.84 10,490.40 4,649.11 5,841.29
<br /> 30 87,136.55 10,490.40 4,357.03 6,133.37
<br /> 31 81,003.18 10,490,40 4,050.35 6,440.05
<br /> 32 74,563.12 10,490.40 3,728.33 6,762.07
<br /> 33 67,801. 05 10,490.40 3,390.21 7,100.19
<br /> 34 60,700.86 10,490.40 3,035.18 7,455.22
<br /> 35 53,245,65 10,490.40 2,662.40 7,827.99
<br /> 36 45,417.65 10,490.40 2,270.99 8,219.41
<br /> 37 37,198.24 10,490.40 1,860.00 8,630.40
<br /> 38 28,567.84 10,490.40 1,428.46 9,061.94
<br /> 39 19,505.89 10,490,40 975.34 9,515.06
<br /> 40 9,990.83 10,490.40 499.56 9,990.83
<br />
<br />EXHIBIT C
<br />- --
<br />
|