|
0 di
<br /> Repayment Schedule Highline-Buzzard Ditch
<br /> Once-a-Year Payment
<br /> Principal $65 , 000. 00 Payment $4 , 611.75
<br /> Interest 5 . 00%
<br /> Term 25 Years
<br /> Period Principal Payment Interest Principal
<br /> Repayment
<br /> go' 1 $65, 000. 00 $4. 611.75 $3 , 249 .77 $1, 361. 98
<br /> 'M 2 63 , 638 .02 4, 611. 75 3 , 181 . 68 1, 430 . 07
<br /> lc 3 62, 207. 96 4, 611. 75 3 , 110. 18 1, 501. 57
<br /> 1q3 4 60, 706 . 39 4 , 611.75 3 , 035 . 11 1, 576 . 64
<br /> 5 59, 129 . 75 4, 611. 75 2 , 956 . 28 1, 655 .47
<br /> 6 57, 474 . 28 4, 611. 75 2, 873 . 51 1, 738 . 24
<br /> 7 55, 736 . 04 4 , 611. 75 2, 786 . 61 1, 825 . 14
<br /> 8 53 , 910. 90 4, 611. 75 2, 695 . 36 1, 916 . 39
<br /> 9 51, 994 . 51 4, 611. 75 2, 599 . 54 2,012 .20
<br /> 10 49 , 982 . 31 4, 611. 75 2, 498 . 94 2, 112 . 81
<br /> 11 47, 869 . 50 4 , 611.75 2, 393 . 31 2, 218 . 44
<br /> 12 45, 651. 06 4, 611. 75 2 , 282 . 39 2, 329 . 35
<br /> 13 43 , 321. 70 4 , 611.75 2, 165 . 93 2, 445 . 81
<br /> 14 40, 875 . 89 4, 611. 75 2, 043 . 65 2, 568 . 10
<br /> 15 38 , 307 . 79 4, 611. 75 1, 915 . 26 2, 696 .49
<br /> 16 35, 611. 30 4, 611. 75 1, 780. 44 2, 831. 31
<br /> 17 32 , 779 . 99 4 , 611.75 1, 638 . 88 2, 972 . 86
<br /> 18 29 , 807. 13 4, 611. 75 1, 490. 25 3 , 121. 50
<br /> 19 26, 685 . 63 4, 611. 75 1, 334 . 19 3 , 277. 56
<br /> 20 23 , 408 . 07 4, 611. 75 1, 170. 32 3 , 441.43
<br /> 21 19 , 966 . 65 4, 611.75 998 . 26 3 , 613 . 49
<br /> 22 16 , 353 . 16 4, 611.75 817 . 60 3 , 794 . 15
<br /> 23 12 , 559 . 02 4, 611. 75 627 . 91 3 , 983 . 84
<br /> 24 8 , 575 . 17 4 , 611.75 428 . 73 4, 183 . 02
<br /> 25 4 , 392 . 16 4, 611.75 219 . 59 4, 392 . 16
<br /> PAID
<br /> 401141
<br /> 1.14 ,
<br /> 4-25-90 2386E*
<br /> EXHIBIT D
<br /> a
<br />
|