|
r
<br />•' '-'t-'.... rr
<br />t.-’; ■ ■ ■■ ^
<br />•v'
<br />s
<br />ir
<br />•n
<br />f:
<br />Principal
<br />Balance
<br />Year Jan 1
<br />1990 $357,604
<br />1991 342,514
<br />1992 326,821
<br />1993 310,500
<br />1994 293,526
<br />1995 275,873
<br />1996 257,514
<br />1997 238,421
<br />1998 218,564
<br />1999 197,913
<br />2000 176,436
<br />2001 154,099
<br />2002 130,869.
<br />2003 106,710
<br />2004 81,584
<br />2005 55,453
<br />2006 28,277
<br />TOTALS
<br />rawcc-cvc\76amend
<br />Metropolitan Waste Control Commission
<br />Current Value Credits for 1976 Purchases
<br />Revised 1994
<br />Princi^l
<br />Reduction
<br />Adjustment
<br />($4,347)
<br />(4,520)
<br />(4,701)
<br />(4,889)
<br />(5,085)
<br />(5,288)
<br />(5,500)
<br />(5,720)
<br />(5,948)
<br />(6,186)
<br />(6,434)
<br />(6,691)
<br />(6,959)
<br />(7,237)
<br />(7,527)
<br />(7,828)
<br />(8,145)
<br />($103,005)
<br />Adjusted
<br />Princ Bal
<br />Jan 1
<br />$353,257
<br />337,994
<br />322.120
<br />305,611
<br />288,441
<br />270,585
<br />252,014
<br />232,701
<br />212,616
<br />191,727
<br />170,002
<br />147,408
<br />123,910
<br />99.473
<br />74,057
<br />47,625
<br />20,132
<br />Principal Interest
<br />Payment Payment
<br />9 4.00%
<br />$10,743
<br />11,173
<br />11,620
<br />12,085
<br />12,568
<br />13,071
<br />13,593
<br />14,137
<br />14,703
<br />15,291
<br />15,903
<br />16,539
<br />17,200
<br />17,889
<br />18,604
<br />19,348
<br />20,132
<br />$254,599
<br />$14,130
<br />13,520
<br />12,88.5
<br />12,224
<br />11,538
<br />10,823
<br />10,081
<br />9,308
<br />8,505
<br />7,669
<br />6,800
<br />5,896
<br />4,956
<br />3,979
<br />2,962
<br />1,905
<br />805
<br />$137,987
<br />Total
<br />Payment
<br />$24,873
<br />24,693
<br />24,505
<br />24,309
<br />24,106
<br />23,894
<br />23,674
<br />23,445
<br />23,208
<br />22,960
<br />22,703
<br />22,435
<br />22,156
<br />21,868
<br />21,566
<br />21,253
<br />20,937
<br />$392,586
<br />Principal
<br />Balance
<br />Dec 31
<br />$342,514
<br />326,821
<br />310,500
<br />293,526
<br />275,873
<br />257,514
<br />238,421
<br />218,564
<br />197,913
<br />176,436
<br />154,099
<br />130,869
<br />106,710
<br />81,584
<br />55,453
<br />28,277
<br />0
<br />1
|