|
<br /> EXHIBIT A
<br />.,
<br />Repayment Schedule Highland Lake Lateral 7
<br />Principal $350,000.00 Payment $20,397.36
<br />Interest 5,00\
<br />Term 40 Years
<br />a~=g=a=======~=========================================c=====:=:=======
<br />Period Principal Payment Interest Principal
<br /> Repayment
<br />a==D=::==::::===::====:==::::::=============:::::=:::=========:===
<br />1 $350,000,00 $20,397,36 $17,500,00 $2,897.36
<br />2 347,102,64 20,397,36 17,355,13 3,042,22
<br />3 344,060,42 20.397,36 17,203,02 3,194.34
<br />4 340,B66,08 20,397.36 17,043,30 3,354,05
<br />5 337,512.03 20,397.36 16,B75,60 3,521.75
<br />6 333.990,28 20,397.36 16,699,51 3,697,B4
<br />7 330,292,43 20,397.36 16,514,62 3,BB2,73
<br />8 326,409.70 20,397.36 16,320.48 4,076,87
<br />9 322,332.83 20,397.36 16,116.64 4,280,71
<br />10 318,052.11 20,397,36 15,902,61 4,494,75
<br />11 313,557.36 2.0,397,36 l5,677.B7 4,719,49
<br />12 308,B37.87 20,397.36 15,441.B9 4,955.46
<br />13 303, BB2. 41 20,397,36 15,194.12 5,203,24
<br />14 29B,679,lB 20,397,36 14,933,96 5,463,40
<br />15 293,215,7B 20,397,36 14,660.79 5,736,57
<br />16 2B7,479.21 20,397,36 14,373,96 6,023,40
<br />17 2Bl. 455,81 20,397.36 14,072.79 6,324,57
<br />18 275,131.25 20,397,36 13,756.56 6,640.79
<br />19 26B,490,45 20,397,36 13,424,52 6,972.B3
<br />20 261.517.62 20,397,36 13,075.BB 7,321.4B
<br />21 254,196.15 20,397,36 12.709,Bl 7,687.55
<br />22 246,50B.60 20,397,36 12.325,43 B,071.93
<br />23 23B,436.67 20,397.36 l1,921.B3 8,475,52
<br />24 229,961,15 20,397,36 l1,49B,06 8,B99,30
<br />25 221,061.85 20,397,36 11,053,09 9,344,26
<br />26 211,717.58 20,397,36 10,585.BB 9,B11,4B
<br />27 201. 906.11 20,397.36 10,095.31 10,302,05
<br />28 191. 604,06 20,397.36 9,5BO.20 10,817,15
<br />29 180,7B6.90 20,397.36 9,039,35 l1,35B,Ol
<br />30 169, 42B, B9 20,397.36 B,471,44 11.925,91
<br />31 157,502,9B 20,397,36 7,875,15 12,522,21
<br />32 144,980.77 20,397,36 7,249,04 13,14B,32
<br />33 131. 832,45 20,397,36 6,591.62 13,805,73
<br />34 11B,026.72 20,397,36 5,901.34 14,496,02
<br />35 103. 530.70 20,397,36 5,176.54 15,220,B2
<br />36 8B,309.88 20,397,36 4,415,49 15,9B1.B6
<br />37 72,32B.02 20,397,36 3,616,40 16,7BO,96
<br />38 55,547.06 20,397,36 2,777,35 17,620,00
<br />39 37,927,06 20,397,36 1.896,35 lB,501,OO
<br />40 19,426,05 20,397,36 971,30 19,426.05
<br /> EXHIBIT A 6260E
<br />
|