PROJ00212

• Contract/PO #: C153449
• Contractor Name: North Poudre Irrigation Company
• Contract Type: Loan
• Water District: 3
• County: Larimer
• Bill Number: HB 85-1042
• Loan Projects - Doc Type: Contract Documents

. . .
.
EXHIBIT C
REPAYMENT SCHEDULE
NORTH POUORE IRRIGATION COMPANY
RESERVOIR NO. 15 DAM
Payment Interest Principal
1 $75.764.00 $65,000.00 $10.764.00
2 $75.764.00 64.461.80 11.302.20
3 $75.764.00 63.896.69 11.867.31
4 $75.764.00 63.303.33 12.460.67
5 $75.764.00 62.680.29 13.083.71
6 $75.764.00 62,026.11 13.737.89
7 $75.764.00 61.339.22 14.424.78
8 $75.764.00 60.617.97 15.146.03
9 $75.764.00 59.860.66 15.903.34
10 $75.764.00 59.065.51 16.698.49
11 $75.764.00 58.230.57 17.533.43
12 $75.764.00 57.353.91 18.410.09
13 $75.764.00 56.433.41 19.330.59
14 $75.764.00 55.466.87 20.297.13
15 $75.764.00 54.452.02 21.311.98
16 $75.764.00 53.386.42 22.377.58
17 $75.764.00 52.267.53 23.496.47
18 $75.764.00 51.092.72 24.671.28
19 $75.764.00 49.859.15 25.904.85
20 $75.764.00 48.563.91 27.200.09
21 $75.764.00 47.203.91 28.560.09
22 $75.764.00 45.775.89 29.988.11
23 $75.764.00 44.276.49 31, 487.51
24 $75.764.00 42.702.12 33.061.88
25 $75.764.00 41.049.03 34.714.97
26 $75.764.00 39.313.27 36.450.73
27 $75.764.00 37.490.73 38.273.27
28 $75.764.00 35.577.07 40.186.93
29 $75.764.00 33.567.73 42.196.27
30 $75.764.00 31,457.92 44.306.08
31 $75.764.00 29,242.62 46,521.38
32 $75.764.00 26.916.55 48.847.45
33 $75.764.00 24.474.17 51.289.83
34~--'-' $75.764.00 21.909.67 53.854.33 -.
35 $75.764.00 19.216.96 56.547.04
36 $75.764.00 16.389.62 59.374.38
37 $75.764.00 13.420.89 62.343.11
38 $75.764.00 10.303.74 65,460.26
39 $75.764.00 7.030.73 68.733.27
40 $75,764.00 3.594,06 72.169.94

EXHIBIT C