|
<br /> EXHIBIT B
<br /> IMPACT LOAN TABLE .
<br />Project No. 2576 nle: Sterting Sewer Uine
<br />Loan Amount: $100,000
<br />Interest Rate: 5%
<br />Term: 15 years First Year Due Date: September 1, 1993
<br /> -
<br />Payment Ending
<br />Number Payment Principal Inlerest Balance
<br /> -
<br /> 100,000.00
<br />1 9,634.23 4,634.23 5,000.00 95,365.77
<br />2 9,634.23 4.865.94 4,70:8.29 90,499.83
<br />3 9,634.23 5,109.24 4,524.99 85.390.59
<br />4 9,634.23 5,364.70 4.269.53 80.025.89
<br />5 9,634.23 5,632.93 4,001.29 74.392.96
<br />6 9,634.23 5,91458 3,719.65 68,478.38
<br />7 9,634.23 6,210.31 3,423.92 62,268.07
<br />8 9,634.23 6,520.83 3,113.40 55,747.25
<br />9 9,634.23 6,846.87 2.787.36 48,900.38
<br />10 9,634.23 7,189.21 2,445.02 41,711.17
<br />11 9.634.23 7,548.67 2,065.56 :34.162.50
<br />12 9,634.23 7,926.10 1,70.9.12 26,236.39
<br />13 9,634.23 8,322.41 1,311.82 17,913.99
<br />14 9,634.23 8,738.53 896.70 9,175.46
<br />15 9,634.23 9,175.48 4513.77 0.00
<br /> -
<br />
|