Repayment Schedule
<br />Principal $80,851.22
<br />Inte[est 5.00$
<br />q�e�m 20 Yeats
<br />Bauec Lakes Watec Company
<br />Once-a-Yea� Payment
<br />Payment $6,987.60
<br />Contract No. C-153564
<br />___=__________________=_________=___=
<br />Period Principal Payment Interest Princi al
<br />Repayment
<br />1
<br />2
<br />3
<br />9
<br />5
<br />6
<br />7
<br />8
<br />9
<br />10
<br />11
<br />12
<br />13
<br />14
<br />15
<br />16
<br />17
<br />18
<br />19
<br />20
<br />1-24-91
<br />$80,851.22
<br />79,406.02
<br />75,838.56
<br />73.142.73
<br />70,312.12
<br />67,339.98
<br />64,219.24
<br />60.942.47
<br />57,501.87
<br />53,889.25
<br />50,096.00
<br />46,113.10
<br />41,931.07
<br />37,539.94
<br />32,929.26
<br />28,088.06
<br />23,004.80
<br />17,667.40
<br />12,063.19
<br />6,179.6%
<br />$6,487.60 $4,042.39
<br />6,487.60 3,920.14
<br />6,487.60 3,791.77
<br />6,487.60 3,656.98
<br />6,487.60 3,515.46
<br />6,467.60 3,366.86
<br />6,487.60 3,210.83
<br />6,48 p � 3,047.00
<br />6, q� �d�` .� 2 7 4. 9 7
<br />6. 9 8 7 "�"�±. �, �±�� . 3 5
<br />�6 � 2,504.70
<br />6,'iC87.60 2, 305.56
<br />6,487.60 2,096.47
<br />6,487.60 1,876.92
<br />6,487.60 1,646.39
<br />6,487.60 1,404.39
<br />6,487.60 1,150.19
<br />6,487.60 883.33
<br />6,487.60 603.13
<br />6,487.60 308.92
<br />APPENDIX B
<br />$2,495.20
<br />2,567.46
<br />2,695.63
<br />2,830.61
<br />2.972.14
<br />3,120.74
<br />3.276.77
<br />3.440.60
<br />3,612.62
<br />3.793.25
<br />3,982.90
<br />4,182.04
<br />4,391.13
<br />4,610.68
<br />4,841.20
<br />5,083.25
<br />5,337.40
<br />5.609.26
<br />5.884.96
<br />6,1%8.67
<br />3854E*
<br />
|