|
<br />1
<br />1
<br />1
<br />I
<br />1
<br />1
<br />I
<br />I
<br />1
<br />1
<br />I
<br />1
<br />1
<br />I
<br />I
<br />I
<br />I
<br />I
<br />I
<br />
<br />JVLESBURG IRRICATION DISTRICT
<br />SCHEDULE O~ CONSTRUCTION LOAN PAYMENTS
<br />December 31, 1996
<br />
<br />Based on additional advances to 1ncrease the loan to $386,750,
<br />the payment schedule is as follows:
<br />
<br />YEAR TOTAL INTEREST PRINCIPAL
<br />1997 $22,539 $19,337 $3,202
<br />1998 ~;z,539 19,177 3,362
<br />1999 ~;Z,539 19,009 3,530
<br />2000 22,539 18,833 3,706
<br />2001 22,539 18,648 3,891
<br />:a002 2~,539 18,453 4,086
<br />2003 22,539 18,249 4,290
<br />2004 22,539 18,034 4,505
<br />2005 22,539 17,809 4,730
<br />2006 22,539 17,572 4,967
<br />2007 22,539 17,324 5,215
<br />2008 22,539 11,063 5,476
<br />2009 22,539 16,790 5,749
<br />2010 22,539 16,502 6.037
<br />2011 2~,539 16,200 6,339
<br />2012 22,539 15,883 6,656
<br />2013 22,539 15,550 6,989
<br />2014 22,539 15,201 7,33'
<br />2015 22,539 14,834 7,705
<br />2016 22,539 14,449 8,090
<br />2017 22,539 1.4 , 044 8,495
<br />2018 22,539 13,620 8,919
<br />2019 22,539 13,174 9,365
<br />2020 22,539 12,705 9,834
<br />2021 22,539 12,214 10,325
<br />2022 22,539 11,697 10,842
<br />2023 22,539 11,155 ~ 11,384
<br />2024 22,539 10,586 11,953
<br />2025 22,539 9,988 12,551
<br />2026 22,539 9,361 13,178
<br />2027 22,539 8,702 13,837
<br />2028 22,539 8,010 14,529
<br />2029 Z;Z,539 7,284 15,255
<br />2030 22,539 6,S;U 16,018
<br />2031 22,539 5,720 16,819
<br />2032 22,539 4,879 17,660
<br />a033 22,539 3,996 18,543
<br />Z034 22,539 3,069 19,470
<br />2035 22,539 2,095 20,444
<br />2036 22,539 1,073 21.,466
<br /> ------- ------- -------
<br />TOTALS $901.,560 $514,810 $386,750
<br /> -- - - --== =~--=
<br />The accQmpanyinq no~es are an inteqral part of this report.
<br /> 1.3.
<br />
|