|
•
<br />0
<br />Repayment Schedule Coon Creek Reservoir and Ditch Company
<br />Principal $55,000.00 Once a Year Payment $3,902.25
<br />Interest 5.00%
<br />Term 25 Years
<br />--------------- - - - - --
<br />Period Principal Payment
<br />1 $55,000.00 $3,902.25
<br />2 53,847.56 3,902.25
<br />3 52,637.50 3,902.25
<br />4 51,366.95 3,902.25
<br />5 50,032.87 3,902.25
<br />6 48,632.09 3,902.25
<br />7 47,161.28 3,902.25
<br />8 45,616.93 3,902.25
<br />9 43,995.37 3,902.25
<br />10 42,292.73 3,902.25
<br />11 40,504.97 3,902.25
<br />12 38,627.83 3,902.25
<br />13 36,656.84 3,902.25
<br />14 34,587.31 3,902.25
<br />15 32,414.30 3,902.25
<br />16 30,132.65 3,902.25
<br />17 27,736.93 3,902.25
<br />18 25,221.43 3,902.25
<br />19 22,580.17 3,902.25
<br />20 19,806.85 3,902.25
<br />21 16,894.87 3.902.25
<br />2 13,837.30 3,902.25
<br />23 10,626.87 3.902.25
<br />24 7,255.92 3.902.25
<br />25 3,716.44 3,902.25
<br />8/11/89
<br />EXHIBIT B
<br />Interest
<br />$2,749.81
<br />2,692.19
<br />2,631.70
<br />2,568.17
<br />2,501.47
<br />2,431.44
<br />2,357.90
<br />2,280.69
<br />2,199.62
<br />2,114.49
<br />2,025.11
<br />1,931.26
<br />1,832.72
<br />1,729.25
<br />1,620.60
<br />1,506.53
<br />1,386.75
<br />1,260.99
<br />1,128.93
<br />990.27
<br />844.69
<br />691.82
<br />531.31
<br />362.77
<br />185 •
<br />Principal
<br />Repayment
<br />$1,152.44
<br />1,210.06
<br />1,270.56
<br />1,334.08
<br />1,400.78
<br />1,470.81
<br />1,544.35
<br />1,621.56
<br />1,702.63
<br />1,787.76
<br />1,877.14
<br />1,970.99
<br />2,069.53
<br />2,173.00
<br />2,281.65
<br />2,395.72
<br />2,515.50
<br />2,641.27
<br />2,773.32
<br />2,911.98
<br />3,057.57
<br />3,210.43
<br />3,370.94
<br />,539.48
<br />,7 .44
<br />0112E*
<br />
|