Laserfiche WebLink
<br /> EXHIBIT C <br />Repayment Schedule Clark Lake Dam <br />Principal $500.000.00 Payment $29.140.00 <br />Interest 5.00' <br />Term 40 Years <br />=============================================================== <br />Year Principal Payment Interest Principal <br /> Repayment Repayme.nt <br />=============================================================== <br />1 $500.000.00 $29.140.00 $25.001.15 $4.138.85 <br />2 495.861.15 29.140.00 24.794.20 4.345.80 <br />3 491. 515.35 29.140.00 24.576.90 4.563.10 <br />4 486.953. 25 29.140.00 24.348.73 4.791.27 <br />5 482.160.99 29.140.00 24.109.16 5.030.84 <br />6 477.130.15 29.140.00 23.857.61 5.282.39 <br />7 471. 847.75 29.140.00 23.593.48 5.546.52 <br />8 466.301.23 29.140.00 23.316.14 5.823.86 <br />9 460.477.37 29.140.00 23.024.93 6.115.07 <br />10 454.362.29 29.140.00 22.719.16 6.420.84 <br />11 447.941. 46 29.140.00 22.398.11 6.741.89 <br />12 441.199.56 29.140.00 22.060.99 7.079.01 <br />13 434.120.56 29.140.00 21.707.03 7.432.97 <br />14 426.687.58 29.140.00 21.335.36 7.804.64 <br />15 418.882.95 29.140.00 20.945.11 8.194.89 <br />16 410.688.06 29.140.00 20.535.35 8.604.65 <br />17 402.083.41 29.140.00 20.105.10 9.034 . 90 <br />18 393.048.51 29.140.00 19.653.33 9.486.67 <br />19 383.561. 84 29.140.00 19.178.98 9.961.02 <br />20 373.600.81 29.140.00 18.680.90 10.459.10 <br />21 363.141.71 29.140.00 18.157.92 10.982.08 <br />22 352.159.64 29.140.00 17.608.79 11.531.21 <br />23 340.628.43 29.140.00 17.032.21 12.107.79 <br />24 328.520.64 29.140.00 16.426.79 12.713.21 <br />25 315.807.43 29.140.00 15.791.10 13.348.90 <br />26 302.458.52 29.140.00 15.123.62 14.016.38 <br />27 288.442.16 29.140.00 14.422.77 14.717.23 <br />28 273.724.92 29.140.00 13.686.88 15.453.12 <br />29 258.271.80 29.140.00 12.914.18 16.225.82 <br />30 242.045.98 29.140.00 12.102.86 17.037.14 <br />31 225.008.84 29.140.00 11.250.96 17.889.04 <br />32 207.119.80 29.140.00 10.356.47 18.783.53 <br />33 188.336.27 29.140.00 9.417.25 19.722.75 <br />34 168.613.51 29.140.00 8.431.06 20.708.94 <br />35 147.904.58 29.140.00 7.395.57 21.744.43 <br />36 126.160.15 29.140.00 6.308.30 22.831.70 <br />37 103.328.44 29.140.00 5.166.66 23.973.34 <br />38 79.355.10 29.140.00 3.967.94 25.172.06 <br />39 54.183.04 29.140.00 2.709.28 26.430.72 <br />40 27.752.32 29.140.00 1.387.68 27.752.32 <br /> EXHIBIT C <br /> 3200E <br />