|
<br /> -\
<br /> EXHIBIT A
<br /> ..
<br />. Repayment Schedule Grandview Irrigation Ditch Company
<br /> PrinCipal $101. 000.00 Payment $5,886.28
<br /> Interest 5.00\
<br /> Term 40 Years
<br />Year Principal Payment Interest Principal
<br /> Reoavment Reoavment
<br />1 $101. 000.00 $5886.28 $5,050.23 $ 836.05
<br />2 100,163.95 5886.28 5,008.43 877.85
<br />3 99,286.10 5886.28 4,964.53 921.75
<br />4 98,364.35 5886.28 4,918.44 967.84
<br />5 97,396.52 5886.28 4,870.05 1,016.23
<br />6 96,380.29 5886.28 4,819.24 1,067.04
<br />7 95,313.24 5886.28 4,765.88 1,120.40
<br />8 94,192.85 5886.28 4,709.86 1,176.42
<br />9 93,016.43 5886.28 4.651.03 1,235.24
<br />10 91. 781.18 5886.28 4,589.27 1,297.01
<br />11 90,484.17 5886.28 4,524.42 1,361. 86
<br />12 89,122.31 5886.28 4,456.32 1,429.96
<br />13 87,692.35 5886.28 4,384.82 1,501.46
<br />14 86,190.89 5886.28 4,309.74 1,576.54
<br />15 84,614,35 5886.28 4,230.91 1,655.37
<br />16 82,958.98 5886.28 4,148.14 1,738.14
<br />17 81,220.84 5886.28 4.061.23 1,825.05
<br />18 79,395.79 5886.28 3,969.97 1,916.31
<br />19 77,479.49 5886.28 3,874.15 2,012.13
<br />20 75,467.36 5886.28 3,773.54 2,112.74
<br />21 73,354.62 5886.28 3,667.90 2,218.38
<br />22 71,136.24 5886.28 3,556.97 2,329.30
<br />23 68,806.94 5886.28 3,440.50 2,445.77
<br />24 66,361.16 5886.28 3,318.21 2,568.07
<br />25 63,793.09 5886.28 3,189.80 2,696.48
<br />26 61,096.62 5886.28 3,054.97 2,831.31
<br />27 58,265.31 5886.28 2,913.40 2,972.88
<br />28 55,292.43 5886.28 2,764.75 3,121.53
<br />29 52,170.90 5886.28 2,608.66 3,277.61
<br />30 48,893.28 5886.28 2,444.78 3,441.50
<br />31 45,451.78 5886.28 2,272.69 3,613.59
<br />32 41,838.19 5886.28 2,092.01 3,794.27
<br />33 38,043.92 5886.28 1.902.28 3,984.00
<br />34 34,059.92 5886.28 1,703.07 4,183.20
<br />35 29,876.72 5886.28 1,493.90 4,392.37
<br />36 25,484.35 5886.28 1,274.28 4,612.00
<br />37 20,872.34 5886.28 1.043.66 4,842.61
<br />38 16,029.73 5886.28 801. 52 5,084.76
<br />39 10,944.97 5886.28 547.27 5,339.01
<br />40 5,605.97 5886.28 280.31 5,605.97
<br /> EXHIBIT A
<br /> 2359E
<br />,
<br />
|