|
ATTACHMENT C
<br />CITY OF LITTLE CANADA
<br />DISTICT 82 NOTE
<br />INTEREST /PAYMENT SCHEDULE
<br />INTEREST
<br />PAYMENT ACCRUAL PAYMENTS INTEREST PRINCIPAL
<br />DUE DATE 5.50% REMITTED BALANCE BALANCE
<br />01- Oct -03 - 390,450.00
<br />01- Aug -05 39,370.38 20,848.50 18,521.88 390,450.00
<br />01- Feb -06 10,737.38 20,848.50 8,410.75 390,450.00
<br />01- Aug -06 10,737.38 20,848.50 0.00 388,749.62
<br />01- Feb -07 10,690.61 20,848.50 0.00 378,591.73
<br />01- Aug -07 10,411.27 20,848.50 0.00 368,154.51
<br />01- Feb -08 10,124.25 20,848.50 0.00 357,430.26
<br />01- Aug -08 9,829.33 20,848.50 0.00 346,411.09
<br />01- Feb -09 9,526.30 20,848.50 0.00 335,088.89
<br />01- Aug -09 9,214.94 20,848.50 0.00 323,455.34
<br />01- Feb -10 8,895.02 20,848.50 0.00 311,501.86
<br />01- Aug -10 8,566.30 20,848.50 0.00 299,219.66
<br />01- Feb -11 8,228.54 20,848.50 0.00 286,599.70
<br />01- Aug -11 7,881.49 20,848.50 0.00 273,632.69
<br />01- Feb -12 7,524.90 20,848.50 0.00 260,309.09
<br />01- Aug -12 7,158.50 20,848.50 0.00 246,619.09
<br />01- Feb -13 6,782.03 20,848.50 0.00 232,552,62
<br />01- Aug -13 6,395.20 20,848.50 0.00 218,099.31
<br />01- Feb -14 5,997.73 20,848.50 0.00 203,248.55
<br />01- Aug -14 5,589.33 20,848.50 0'.00 187,989,38
<br />01- Feb -15 5,169.71 20,848.50 0.00 172,310.59
<br />01- Aug -15 4,738.54 20,848.50 0.00 156,200.63
<br />01- Feb -16 4,295.52 20,848,50 0.00 139,647.65
<br />01- Aug -16 3,840.31 20,848.50 0.00 122,639.46
<br />01- Feb -17 3,372.59 20,848.50 0.00 105,163.54
<br />01- Aug -17 2,892.00 20,848.50 0.00 87,207.04
<br />01- Feb -18 2,398.19 20,848.50 0.00 68,756.73
<br />01- Aug -18 1,890.81 20,848.50 0.00 49,799,04
<br />01- Feb -19 1,369.47 20,848.50 0.00 30,320.02
<br />01- Aug -19 833.80 20,848.50 0.00 10,305.32
<br />01- Feb -20 283.40 10,588.71 0.00 0.00
<br />h \SHELLYR \amortsche dules \amort l
<br />- 4 7 -
<br />
|