|
<br />~ '.
<br />
<br />Exhibit A
<br />
<br />(':'1
<br />. .
<br />..,....
<br />
<br />Repaymen~ Schedule City of Grand Junction
<br />Juanita Pipeline
<br />Once a Year Payment
<br />Principal $250,000,00 Payment $17,737.49
<br />Interest 5.00\
<br />Term 25 Years
<br />
<br />Peciod
<br />
<br />==.==.===.~a..a.aa.==..=..=s==.==a..=====~..a=..=.=.===.=_._...._
<br />
<br />Ptincipal
<br />Repayment.
<br />
<br />Principal
<br />
<br />Payment
<br />
<br />Interest
<br />
<br />======a==aaas._.==s=:=..=._.==:_=_====._=_:====:=================
<br />
<br />
<br />1
<br />2
<br />3
<br />4
<br />5
<br />6
<br />7
<br />8
<br />9
<br />10
<br />11
<br />12
<br />13
<br />14
<br />15
<br />16
<br />17
<br />18
<br />19
<br />20
<br />21
<br />22
<br />23
<br />24
<br />25
<br />
<br />$250,000.00
<br />244, 76L 63
<br />239,261. 36
<br />233,486.10
<br />227,422.09
<br />221,054.91
<br />214,369.39
<br />207,349.61
<br />199,978.87
<br />192,239.62
<br />184,113.44
<br />175,580.98
<br />166.621.92
<br />157,214.94
<br />147,337.64
<br />136,966.52
<br />126,076.87
<br />114,642.79
<br />102,637.03
<br />90.03L04
<br />76,794.78
<br />62.896.77
<br />48,303.90
<br />32,981. 43
<br />16,892.90
<br />
<br />$17,737.49
<br />17,737.49
<br />17,737.49
<br />17,737.49
<br />17.737.49
<br />17,737.49
<br />17,737.49
<br />17,737.49
<br />17.737.49
<br />17,737.49
<br />17,737.49
<br />17,737.49
<br />17,737.49
<br />17,737.49
<br />17,737.49
<br />17,737.49
<br />17,737.49
<br />17,737.49
<br />17,737.49
<br />17.737.49
<br />17,737.49
<br />17,737.49
<br />17,737.49
<br />17,737.49
<br />17.737.49
<br />
<br />Exhibit A
<br />
<br />$12,499.12
<br />12,237.22
<br />11,962.22
<br />11,673.48
<br />11,370.30
<br />11.051.97
<br />10,717.71
<br />10,366.75
<br />9,998.24
<br />9,611.30
<br />9,205.02
<br />8.778,43
<br />8,330.51
<br />7.860.19
<br />7,366:36
<br />6,847.84
<br />6,303.40
<br />5,73L73
<br />5,13L49
<br />4,50L23
<br />3,839.47
<br />3.144.62
<br />2,415,02
<br />1,648.96
<br />844.59
<br />
<br />$5,238.37
<br />5.500.27
<br />5,775.26
<br />6,064.01
<br />6,367.18
<br />6,685.52
<br />7,019.77
<br />7,370.74
<br />7,739.25
<br />8.126.18
<br />8,532.46
<br />8,959.06
<br />9,406.98
<br />9.877.29
<br />10,371.12
<br />10.889.64
<br />11,434.09
<br />12.005.75
<br />12,606.00
<br />13,236.25
<br />13,898.02
<br />14,592.87
<br />15,322.46
<br />16,088.53
<br />16,892.90
<br />
<br />9811E
<br />
|