|
<br />I
<br />I 11'83
<br />I AMITY ~lUTUAL IRRIGATION COMPANY
<br /> TABLE 14
<br />I PAYMENT SCHEDULE
<br />I PL984 PRESENT PRESE~T E~ERSENcr E"EREENCr ,OTHER
<br /> LOAN INTEREST LOAN waRTH iORTH FUND FUND pmENTS TOTAL
<br /> rEAR BALANCE (lI PR1NClPAL PAmNT FACTOR {Z} PAY'-ENT BALANCE (3) PAV~ENTS YEARS
<br />I 1987. 4223000, 7601. 131000, 13B601. 0,9270 128483. 8000, 8000. bl000. 20i601. 1.
<br />-\l8B, 4092000, 7316. moDo, l3e366. 0.8593 1IS90~ . 8000. 16000. bI000. 207366. 2.
<br /> 1999, 3961000, 7130, 131000, 138130, 0.7966 11 0034. 6000, 24000. 61000. 207130. 3.
<br />I 1990. 3830000, 6894. 181000. 18i814. 0.7384 138749, BOOO. 32000. 11000. 206894. 4.
<br />1991. 3649000. 65~8. 181000, 18]5;B. 0.6845 128397. 8000, 40000, 11000. 206568. 5.
<br /> 1992- 3468000. 6242, 181000. 187242. 0.6346 118817. 8000. 48000. 11000. 206242. 6.
<br />I 1993. 3287000, 5917, 181000. 186917. 0,5882 109952. BOOO. 56000. 11000, 2Oi917 , 7.
<br />1994, 3106000. 5591. 181000, IB6591. 0.5453 101748. BOOO. 64000, 11000. 205591. 8.
<br /> 1995, 2925000. 5265. InoOO. 197265, 0.5055 99716. 8000. 72000. O. 205265. 9.
<br />I 1996. 2733000, 4919. 192000. 196919. 0.46B6 92274. 8000, BOOOO. O. 204919. 10.
<br />1997. 2541000, 4574, 200000, 204574. 0.4344 8B863. O. 80000. O. 204574 . 11.
<br />1999, 2341000. 4214. 200000. 204214. 0.4027 82231. O. 80000. O. 204214. 12,
<br /> 1999. 2141000, 3854, 200000. 203854, 0.3733 76094. O. 80000. O. 203B54. 13.
<br />I 2000. 1941000. 3494, 200000. 203494. 0.3460 70414. O. 80000. O. 203494. 14.
<br />2001. 1741000. 3\34. 200000. 203134. 0,3208 65158. 0, 80000, O. 203134. IS.
<br /> 2002, 1541000, 2774. 200000. 202774. 0.2973 60295. O. 80000. O. 202774. 16.
<br />I 2003. 1341000. 2414, 200000, 202414. 0.2756 55794. 0, BOOOO. 0, 202414. 17.
<br />2004. 1141000. 2054. 200000. 202054. 0.2555 51629, O. 80000. 0, 202054. 18.
<br />2005. 941000. 1694. 200000, 201694. 0,2369 47775. O. 80000, O. 201694. 19.
<br />I 2006. 741000, 1334. 200000. 201334. 0.2196 4420B, O. 80000. O. 201334. 20.
<br />2007. 541000. m. 200000. 200974. 0.2035 40907. 0, 80000. O. 200974. 21.
<br />2008. 341000. 614. 200000. 200614. 0.1887 37853. 0, 80000. O. 200614. 22.
<br /> 2009. 141000. 254. 141000. 141254 , 0.1749 24707, O. 80000. O. 141254. 23.
<br />I 2010. O. O. 0, O. 0.1621 O. O. 80000. O. O. 24.
<br /> TOTALS:
<br />I 94873, 4223000. 4317873. 1892998. 4635B73.
<br />I
<br /> III 10lon I,Bl .,cess and ~&I lands, Net Rat. = 0.18 I
<br />I (21 7-7/Bl Oisccent Rate
<br />(3) f11000 per year to USBR until 199., fer drought relief loan to re,air the
<br /> Big Sandy Cre,i SIphon barr,1 transitions. loan a.ount: f135000.
<br />I f50000 (appro,) per v,ar to CO-O? until 1989, for loan to rehabi!itat, tt.
<br /> Ariansas Riv,r Oi'.~sion Da., Loan a.eunt: f250000.
<br />I
<br />I 6-3
<br />
|