|
EXHIBIT C
<br />Repayment Schedule Bauer Lakes Water Company
<br />Principal $100,000.00 Payment �8,020.04
<br />Interest 5.00$
<br />Term 20 Years
<br />s----- ---------------------------------------------�-----------
<br />Period Principal Payment Interest Ptincipal
<br />Repayment
<br />____________________________________________________________________
<br />1
<br />2
<br />3
<br />4
<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 />$100,000.00
<br />96,973.76
<br />93,796.39
<br />90,460.36
<br />86,957.73
<br />83,280.18
<br />79.418.98
<br />75,364.97
<br />71,108.50
<br />66,639.48
<br />61,947.28
<br />57,020.76
<br />51,848.22
<br />46,417.38
<br />40,715.33
<br />34.728.53
<br />28,442.76
<br />21,843.10
<br />14,913.86
<br />7.638.59
<br />$8,020.04 $4,993.80
<br />8,020.09 4,842.68
<br />8,020.04 4,6@4.00
<br />8,020.09 4,517.41
<br />6,020.04 4,342.49
<br />8,020.04 4,158.85
<br />8.020.04 3,966.03
<br />8,020.04 3,763.58
<br />8,020.04 3,551.02
<br />8,020.04 3,327.64
<br />3,093.52
<br />.�. 4 2.847.50
<br />8. �4���.589.20
<br />�� �� 2:'317.99
<br />$,020.04 2,033.2,4
<br />8,020.04 1,734.27
<br />8,020.04 1,420.37
<br />8,020.04 1,090.80
<br />$,020.09 744.77
<br />8,020.04 381.46
<br />$3,026.24
<br />3,177.37
<br />3,336.04
<br />3,502.63
<br />3,677.55
<br />3,861.20
<br />4,054.02
<br />4,256.47
<br />4,469.02
<br />4,692.20
<br />4.926.52
<br />5,172.54-
<br />5.430.84
<br />5,702.05
<br />5,986.80
<br />6,285.77
<br />6,599.6?
<br />6,924.24
<br />7.275.27
<br />7,638.59
<br />7937E
<br />EXHIBIT C
<br />to Project Contract
<br />
|