|
<br />.
<br />
<br />-
<br />
<br />-
<br />
<br />-
<br />
<br />-
<br />
<br />-
<br />
<br />-
<br />
<br />-
<br />
<br />-
<br />
<br />-
<br />
<br />-
<br />
<br />-
<br />
<br />-
<br />
<br />-
<br />
<br />-
<br />
<br />-
<br />
<br />-
<br />
<br />-
<br />
<br />-
<br />
<br />-
<br />
<br />FINANCIAL PROGRAM & PAYBACK SCHEDULE
<br />NORTH POUDRE IRRIGATION COMPANY FAST PAYBACK ON COMMERCIAL LOAN
<br />
<br />"
<br />I _ ___,~_~ --~_._~_!!/.._:',:?~L~-'-"''''''J'Lt ,"',:__, f'._~:",j"1__, _f__~::~e._\(..I:__~:_<;_l.OGr~ ~~ (u.>(~ ~ ......-.e;:. b.J u.:'~c.. ~e,c.._ d LI-~'i _1 /I~/C- .~
<br />T ~ PH:. I I..)c",....~ . k:.t ,'UJ.J,s , f,~"..fYE.-' (tEE!..: i. _ I, rl..itJD.~,tJ~(d9J?1_.,.;cr.,:.d~~~...x i,_9Yf'f"_ll...;.o.JFCT ~,
<br />- T -, -- --'----V:,-;:-.-~-'- ,-- ' f - ' 'r -. T ' I i j I' 110'/0 [, I' I' I' E- e,
<br />I'1BI --LSol I. I tW("ot:;o I 'ftrooo "ODOOJ 1 '" _~ 0'- I! -0- _L p- t_-_':_.~_,_lljP.o.e.o.~_h.=-62.c.._1._L_____
<br />_::==--=---=-~5Bz=:""'f_S~ci :::::1____ f8LibO~O I 5~~~'~-r': iyy;;o LL:O~ J 0 - CO::-'l-' - ~co.::-_ _~ ~3Hoo/_f 13,10',o_!I"" ,..,
<br />___._._.-.___1'iBJ_-------1!....S9__J___. . ..E/I~oc.C? ~?_?.8~<:I. .:._2.4fjo.,! ,t_~_~_o_~ . _L.'-O~ ~ 7C5S"O t - 0 - il}5'Cc.7PH$' _~jBS'HS.J__u._____i_ .
<br />u _ ._ _ ___J'i6Y ~.___L.s.s'___L/Bp:?p__ ~3l9F'O_~ ~SZt.,c,09_ :._2/ffo,,?,t ~jI785"J ~_.!/ft7_ !:ZBZ2.2.J. i nS'15": j4'jOOOO _.5~Z.S:z.. ~__n__. _ ..-- L.
<br />I '1R~ Ii 70 Ii "000 1.952000 9.':'LCOO Zl{'/-OD II l'II'lP13g Ii 1/9i,~ i 2."-P.J?oo ~t>ot'c:. i~Ir.J~Di=O Ii 4,7(' I' I. I
<br />i 1-.-..-__.'. ---- . -- -.....JI~~~=.::::I=~~-1,'~~j~~- ~~~~;~ =1 ~~i;':; L ~~~:~;-~=~~~;~~~b;~~L I ~~~i;~ :U:;:~ 1,11~;::;~-~I'1: ~~~~ -t-:.::::_= -lL:"~= -I
<br />; i L LSSe, ~ ,'15_ .._ $'~_OP,::+,.O_O'.O_'_Lt s:<a~o_t_ Z'i'l~.oJ..tlI?BBg__T ,J/fB'!. L z:m.,oo.J ,50,00,0 41: LWooO _ ___94</,_+_____..!__,__ 1','
<br />-,J==~======-____=~.-lqB1'=_--=~~f ~ :1;;'____ :__.~_~:>_~=t~Q~/J?~~__r;;z_~~?~ _J:_._2SiY..oP j_~j/~e8tJ. _l_117B~. _.!~ .2:l3.zoQ _[._9ppp_o. 1!!/lol:~~'o'!:._I,,' _I.:N(,] _*,I_-'_--'-_~I-'__--__' :TIj'l"
<br />:~I: /'i}O I: '1s f. C:t:>oO fv o::e 0,,"0 I: S2.-~').:;o Ii ZlISJco r: 111/'lf>5D I 1/961 '207000 1.lIoODo _ p~~ I: II
<br />~,L_ _._,i--~'-_-,.u---j5~1-._ ,h...3-.~-Jn_.7P~Y-J,Z;':Y'...3~,~~-.L52S.",)C:>. 1.::2'-/71., pO,','I'.--~1/9b8S. L /1759 ~ fB7zoo. ).J3o_ODO ~:,'J10:,OoO E,i.-~?'~___il___'no~, ',_'___' I
<br />:'1 u, L ___' _..~____,_.I'in,,_L__..?s___L __e,o,',',Vo/f'oO, ',mooo, [, ZWo, I J/?3B~ r .I1'i'B9 ,./0800 ~ /Goooo ,7'0" ii" u.3~,,_ --~-- ----.-.
<br />'t., -_,1__- -,~- ::.--~__L1.93>___li__,-7.{"~ !___'J,p.oP,- _!l,oo,rO',o.~--~-SUt;p-~ ~_M,~-~ ,: ~J/7'~ t JI'iB? ~.J3$os_'!. ~/BO,;)~~ !S7.o:oP_ 33S1:_ ----...-
<br />:~ _ _ ._~ _____ f.:Llrd___._ _...9S~_,_Jo.o.e.o. !loo'oc_~_~?-.z.5o_e_t? L.ZlfjOP.'f ~)j9s5S ~-- _0_ tJCZC,OO. ii,:!CH'.O. ~1!.3~,~,co,_oo-I_-CJlj7.I.._I-_-_~ -._.~.~
<br />:, i. 1 qqS' i C! /~::'.~_ Ii Do!-o:>::J :' S~~oo~ !I 24'-foo 1!--.l.JJJ11j8 t- ~-~. ~' r ~oo ! 7~ooO II ~ I.
<br />:'L__ .1 _ ______/:=t.9{.. __ L..S_O_ lOOt;" Lcs~,oo.CJ SZ5.:>.D_~ L Z'f'foo I ~.I/9.33~_1.-o- JOSco. I' ,,~;),:,~ ~...? -: ~J};ffr~ in '-,-.~-,,',
<br />..! _ ___ ~qCj7 11 e=,.'i!'JOO'~ ~est::oO,:l .SZ::.::;::;;> ~ 2"1'-100 r :J/gee5 -0- _0- I _f:)_ i,:__-O~ 1.:z.'?a::,.o7~1" ,
<br />
<br />) ,..::~- ---'-"=~-='='k~~~~F::fl=( -_-~-n :.. 'f- :, : : ' ! ~ ~: .,: '~-
<br />
<br />+--.:__:--=---.::--.---==~: 1-~~~_:--.-~...... --- jn:-J=--t n.....?-,r -f t i._, ,:- ~. ,I':,.,., !:.= f_:- J' II',
<br />::: ..,-,_---__--_'_-,_-C:.w,-,_~~~J-,--I'I,:::: t - , - l= J" r" -If' r n_! - -- II __- Ii _
<br />d- ~ -/O'J{" It ~ ---[- -:--.. i ---I!~ ~ - r i;- -1\-- -------~.-..-- -~- TI
<br />" ,--- __~__-z.ODI" 1:.... ___L_, -, '-- r ~,' ~"" ., 1\," ~ - r ~
<br />rf I - 2. 90~ _J __ ._ __ L_ i; i, __ ~. I: ~.. _ I I! .._
<br />ii-'--I-=-=-~H-IH~lnl- 'i . fH .! I . In II'n'-, =':c>~~:
<br />i~~n-f~ Of 1~~:~-~~: -~:::'~~~~+ =~i' -=-~~-.:: -:::--~j~..- ,n3~=___ =-==----~~=,==:--':=--:====-.:::=--- ==--=-,:J_~~:~t~~=:=_-i: '" ,=-=
<br />l~=~-'--' E~,kl.----:-'-~."-~ ~f ----~..-- .~c__ ---11--,. --=-t -- t - -..-.-r---~t"ii' -::'--'~-!"-'-~--+-n-r-~-'C-----
<br />:~ --, ---'--~ ~ CI7-T-- --.-.-[ -- -- J= 'L_ _:_"=' =::nT=- 11 ~ ,.-'::='HI-__-. --..-- --
<br />:;t : -~'T~-- '=--~----~ha:..-f:-:~:~.::~ -- ~- :l=:v--'~ l -~: ~ ~" r :--i.:'--=--l=:'-=-~=-::-+n~
<br />7D2.J_!__'Y~_ :-- -+- - -\ ~ --- 'j(J _'fl/::~i-~. -\ I-- iH. - '11:- r---1_u ,,_'hnCn_ _j_m ~"-'-~-- ..,----
<br />
<br />ZQ2-1.~~____ ~/..;;+;- ~-~--~';3-:':"O-=~- - -~- _._~--:..-o--=--- I~-,,--::- ---:o-=_~n~--:;-",:-_'-~.~-i-~T~""7--I-T7"-1- I '
<br />'_Q1-3_ J.5.Q..J_ DC ,""L.._.J.s~, '___,__.. .i/98m+_,n - ----- - ---,--- - ,...- -, '-'- _'__n__ ~1---
<br />'Z.Q.l':L__ ~---.BO I 'L'JP"" 1_~~GI~S2~~~ ...: -O-----=-_ I -=-...Q-=~l!_':".~-=--P' :-_0 --=- ' -.: -':.:- - --- ~"':::---TI.._-_.--I---._--- - .--+--.2-
<br />.____. I .t~..".L j ,_ ..! 1.1_ il., j Ii. u . I : . !::., i j
<br />
<br />f
<br />
<br />II
<br />r
<br />
<br />,.
<br />'.'
<br />ii
<br />"',
<br />
<br />:'i
<br />
<br />I
<br />I
<br />II
<br />
<br />f_~
<br />
<br />'. :';'7
<br />
<br />-30-
<br />
|