|
0 Recreation Facility Land Interfund LoanRepayment Plan
<br />Principal Interest 3% Total Balance
<br />957,112
<br />2007 71,287 28,713 100,000 885,825
<br />2008 73,425 26,575 100,000 812,400
<br />2009 75,628 24,372 100,000 736,772
<br />2010 77,897 22,103 100,000 658,875
<br />2011 80,234 19,766 100,000 578,642
<br />2012 82,641 17,359 100,000 496,001
<br />2013 85,120 14,880 100,000 410,881
<br />2014 87,674 12,326 100,000 323,207
<br />2015 90,304 9,696 100,000 232,903
<br />2016 93,013 6,987 100,000 139,891
<br />2017 95,803 4,197 100,000 44,087
<br />2018 44,087 1,323 45,410 0
<br />•
<br />
|