|
<br /> EXHIBIT II
<br /> REPAYMENT SCHEDULE
<br /> BEAVER PARK WATER INC,
<br /> Payment Interest Capital
<br />1 $7285,00 $6250,00 $1035,00
<br />2 7285,00 6190,25 1086,75
<br />3 7285,00 6143.91 1141.00
<br />4 7285,00 6086,86 1198,14
<br />5 7285,00 6026,95 1258,05
<br />6 7285,00 5964,05 1320,95
<br />7 7285.UO 5898,00 1387,00
<br />8 7285,00 5828.65 1456.35
<br />9 7~85.00 5755,83 1529.17
<br />lU 7285,00 5679,38 1605,62
<br />II 7285,UO 5599.09 1685,91
<br />12 72U5,OU 5514,80 177U,20
<br />13 7285,00 5426,29 1858,71
<br />14 7205,00 5333,35 1951.65
<br />15 72U5,OO 5235,77 2049,23
<br />16 7285,00 5133.31 2151.69
<br />17 7285.00 5025.72 2259.28
<br />18 7285,00 4912,76 2372,24
<br />19 7285,UO 4794.15 2490.8':1
<br />20 7285,00 466~,61 2615,39
<br />21 7285, UU 4538,84 2746,16
<br />22 7285,00 44U 1. 53 2003,'17
<br />23 7285,00 4257,36 3027,64
<br />24 7285, UO 4105,97 3179,03
<br />25 7285.00 3947,02 3337,98
<br />26 7285,OU 370U,12 3504,/J/J
<br />27 72B5, UO 3604,U8 3600,12
<br />2U 7285,00 3420,07 3864,13
<br />29 72U5,OU 3227.67 4057,33
<br />30 7285,00 3024,00 4260,20
<br />31 7205,00 2811,79 4473,21
<br />32 7285,00 2588,13 4696,07
<br />33 7285.00 2353,29 4931,71
<br />34 7285.00 21U6,70 5178,30
<br />35 7285,00 1847,70 5437,22
<br />36 7285,OU 1575,92 5709,08
<br />37 7285,00 1290,47 5994.53
<br />38 7205,00 990.74 629",26
<br />39 7285,00 676,03 660;3.97
<br />40 7205.00 345.58 6939,42
<br /> EXHIBIT II
<br />
|