|
<br />,
<br />.,~ I
<br />
<br />F;.,
<br />..: ~'
<br />
<br />.
<br />
<br />EXHIBIT B
<br />
<br />.
<br />
<br />REPAYMENT SCHEDULE
<br />
<br />Project
<br />
<br />Uncompahgre
<br />
<br />Principal
<br />Interest
<br />Term
<br />
<br />$2,060,804.88
<br />5,00%
<br />8 Years
<br />
<br />Once a Year Payment
<br />Total Repayment
<br />Due date: $/1
<br />'IJ
<br />
<br />$318,851.47
<br />$2,550,811.75
<br />
<br />---------------'----------------------------------------------------
<br />--------------------------------------------------------------------
<br />
<br /> Principal
<br />Period Payment Principal Interest Remaining
<br />------ ----------- ----------- ----------- -------------
<br />1 $318,851.47 $215,811.22 5103,040,24 51,844,993,66
<br />2 5318,851.47 5226,601.79 592,249.68 51,618,391. 87
<br />3 5318,851.47 5237,931.88 580,919,59 51,380,459,99
<br />4 $318,851,47 $249,828.47 569,023.00 $1,130,631. 53
<br />5 $318,851,47 $262,319,89 $56,531.58 5868,311. 63
<br />6 $318,851.47 $275,435.89 $43,415,58 $592,875.75
<br />7 $318,851.47 5289,207,68 $29,643,79 $303,668,07
<br />8 $318,851.47 $303,668,07 $15,183,40 (50.00 )
<br />
<br />EXHIBIT B
<br />
|