|
EXHIBIT C
<br /> NORTHERN COLORADO WATER CONSERVANCY DISTRICT,COLORADO ACTING BY AND THROUGH ITS
<br /> NORTHERN WATER HYDROPOWER WATER ACTIVITY ENTERPRISE
<br /> LOAN REPAYMENT SCHEDULE
<br /> On or before the first of each date, commencing on 1st Payment Date the
<br /> Governmental Agency shall pay the amount set forth below:
<br /> LOAN DATE: 5/20/2011 INTEREST DATE: 09/01/12
<br /> LOAN AMOUNT: $2,000,000
<br /> INTEREST RATE: 2.000%
<br /> TERM(YEARS): 20 •
<br /> PAYMENT REMAINING CALCULATED
<br /> DATES PAYMENT PRINCIPAL PRINCIPAL INTEREST
<br /> $2,000,000.00
<br /> 9/1/2013
<br /> $122,313.44 $82,313.44 $1,917,686.56 $40,000.00
<br /> 9/1/2014 $122,313.44 $83,959.71 $1,833,726.85 $38,353.73
<br /> 9/1/2015 $122,313.44 $85,638.90 $1,748,087.95 $36,674.54
<br /> 9/1/2016 $122,313.44 $87,351.68 $1,660,736.27 $34,961.76
<br /> 9/1/2017 $122,313.44 $89,098.71 $1,571,637.56 $33,214.73
<br /> 9/1/2018 $122,313.44 $90,880.69 $1,480,756.87 $31,432.75
<br /> 9/1/2019 $122,313.44 $92,698.30 $1,388,058.57 $29,615.14
<br /> 9/1/2020 $122,313.44 $94,552.27 $1,293,506.30 $27,761.17
<br /> 9/1/2021 $122,313.44 $96,443.31 $1,197,062.99 $25,870.13
<br /> 9/1/2022 $122,313.44 $98,372.18 $1,098,690.81 $23,941.26
<br /> 9/1/2023 $122,313.44 $100,339.62 $998,351.19 $21,973.82
<br /> 9/1/2024 $122,313.44 $102,346.42 $896,004.77 $19,967.02
<br /> 9/1/2025 $122,313.44 $104,393.34 $791,611.43 $17,920.10
<br /> 9/1/2026 $122,313.44 $106,481.21 $685,130.22 $15,832.23
<br /> 9/1/2027 $122,313.44 $108,610.84 $576,519.38 $13,702.60
<br /> 9/1/2028 $122,313.44 $110,783.05 $465,736.33 $11,530.39
<br /> 9/1/2029 $122,313.44 $112,998.71 $352,737.62 $9,314.73
<br /> 9/1/2030 $122,313.44 $115,258.69 $237,478.93 $7,054.75
<br /> 9/1/2031 $122,313.44 $117,563.86 $119,915.07 $4,749.58
<br /> 9/1/2032 $122,313.37 $119,915.07
<br /> $0.00. $ $2,398.30
<br /> Total $2,446,268.73 $2,000,000.00
<br /> $446,268.73
<br />
|