|
EXHIBIT B pp��
<br />ENERGY/MINERAL IMPACT ASSISTANCE
<br />LOAN TABLE
<br />Project No.: 05394 Title: Ridgway Water Treatment Plant
<br />Loan Amount $100,000
<br />Interest Rate: 5%
<br />Term (Years): 15
<br />First Payment Due Date: September 1, 2007
<br />Pymt. #
<br />fir,
<br />Paymp ,
<br />N-PST
<br />IntOr"
<br />ExOt P nc
<br />Eind,ny,8 lends
<br />1
<br />2007
<br />$9,794.8
<br />$3,044.8q
<br />$6,750.0
<br />$0.0
<br />$96,955.2
<br />2
<br />2008
<br />$9,794.8
<br />$4,947.04
<br />$4,847.7
<br />$0.0
<br />$92,008.1
<br />3
<br />2009
<br />$9,794.8
<br />$5,194.39
<br />$4,600.41
<br />$0.0
<br />$86,813.7
<br />4
<br />2010
<br />$9,794.8
<br />$5,454.11
<br />$4,340.6
<br />$0.0
<br />$81,359.6
<br />5
<br />2011
<br />$9,794.8
<br />$5,726.82
<br />$4,067.9
<br />$0.0
<br />$75,632.8
<br />6
<br />2012
<br />$9,794.8
<br />$6,013.16
<br />$3,781.6
<br />$0.0
<br />$69,619.6
<br />7
<br />2013
<br />$9,794.8
<br />$6,313.81
<br />$3,480.98
<br />$0:0
<br />$63,305.8
<br />8
<br />2014
<br />$9,794.8
<br />$6,629.51
<br />$3,165.2
<br />$0.0
<br />$56,676.3
<br />9
<br />2015
<br />$9,794.8
<br />$6,960.98
<br />$2,833.8
<br />$0.0
<br />$49,715.38.
<br />10
<br />2016
<br />$9,794.8
<br />$7,309.03
<br />$2,485.7
<br />$0.0
<br />$42,406.3
<br />11
<br />2017
<br />$9,794.8
<br />$7,674.4M
<br />$2,120.3
<br />$0.0
<br />$34,731.8
<br />12
<br />2018
<br />$9,794.8
<br />$8,058.21
<br />$1,736.5
<br />$0.0
<br />$26,673.6
<br />13
<br />2019
<br />$9,794.8
<br />$8,461.12
<br />$1,333.68
<br />$0.0
<br />$18,212.5
<br />14
<br />2020
<br />$9,794.8
<br />$8,884.17
<br />$910.63
<br />$0.0
<br />$9,328.3
<br />15
<br />2021
<br />$9,794.8
<br />$9,328.38
<br />$466.4A
<br />$0.0
<br />$0.0
<br />
|