|
Year Principle interest(4%) Tex Revenue(3%) Remaining Principle
<br /> 2 $ 2,077,312 $ 83,092 $ 88,465 $ 2,071,940
<br /> o
<br /> 4 $ 2,063,699 $ 82,548 $ 93,852 $ 2,052,395
<br /> o,
<br /> 6 $ 2,037,823 $ 81,513 $ 99,568 $ 2,019,768
<br /> k
<br /> 8 $ 1,998,004 $ 79,920 $ 105,631 $ 1,972,293
<br /> �10 $ 1,942,384 $ 77,695 $ 112,064 $ 1,908,015
<br /> 12 $ 1,868,909 $ 74,756 $ 118,889 $ 1,824,777
<br /> 1 84,22 `2, 9 22, 5 $ 1,25;312
<br /> 14 $ 1,775,312 $ 71,012 $ 126,129 $ 1,720,195
<br /> 16 $ 1,659,089 $ 66,364 $ 133,811 $ 1,591,642
<br /> ' 75 x,51 ,4
<br /> 18 $ 1,517,483 $ 60,699 $ 141,960 $ 1,436,223
<br /> 20 $` 1,347,453 $ 53,898 $ 150,605 $ 1,250,746
<br /> 2 $ " a04i t,C10 ' 5 ,1 t "
<br /> 2�.
<br /> 22 $ 1,145,652 $ 45,826 $ 159,777 $ 1,031,702
<br /> 24 $ 968,399 $ 36,336 $ 169,507 $ 775,228
<br /> 26 $ 631,64y;4, $ 25,266 $ 179,830 $ 477,080
<br /> `, :>... "4'77 ►,. $ : � �� ,.� ;<�165,22 " 1 ,'3 ,.
<br /> 28 $ 310,938 $ 12,438 190,7Sy8r�2 $ 132,593
<br />
|