|
<br />EXHIBIT A
<br />
<br />Repayment Schedule
<br />
<br />DeWeese-Dye Ditch and Reservoir Co.
<br />
<br />Principal
<br />Interest
<br />Term
<br />
<br />$106,000.00
<br />5.00\
<br />40 Years
<br />
<br />Payment
<br />
<br />$6.177.67
<br />
<br />=c==~======================================~========================
<br />
<br />Period
<br />
<br />Principal
<br />
<br />Payment
<br />
<br />Interest
<br />
<br />Principal
<br />Repayment
<br />
<br />====================================================================
<br />
<br /> 1 $106.000,00 ~6,177.67 $5.300.23 $ 877.44
<br /> 2 105.122.56 6,177.67 5,256.36 921.31
<br /> 3 104.201. 25 6,177.67 5,210.29 967.38
<br /> 4 103,233.87 6.177,67 5.161.92 1.015.75
<br /> 5 102.218.12 6.177.67 5.111.13 1.066.54
<br /> 6 101.151. 58 6.177.67 5,057.80 1.119.87
<br /> 7 100.031.71 6.177.67 5.001.81 1.175.87
<br /> 8 98.855,84 6.177.67 4.943,01 1.234.66
<br /> 9 97.621.18 6'177'~fl4'881'27 1.296,40
<br />10 96.324.79 6.~, -: " :;f.i>.816.45 1.361.22
<br /> ;\'>~ \';.,'}:.
<br />11 94.963.57 6.'" "i' 6 ,'\ ,.748.39 1.429.28
<br />12 93.534.28 "~\ ~ 1.500.75
<br />'" 6.1 ~:~7 "Co",,' 4.676.92
<br /> ~. ~- ,,-.,
<br />13 92.033.53 \lii~~.l77lr 4.601.88 1.575.79
<br /> 90.4r~4i ;;, "~:,:.. ~~'~'" 'if' 1.654.59
<br />14 if ':6:~~Wl." 7 4.523,09
<br /> "" i'"
<br />15 "~"} ~6 .4'77,67 4,440.35 1,737.32
<br />88. ~..lS;
<br /> 'r~; ;1/
<br />16 87_.06'5 ;'84 6.177.67 4.353.48 1.824,19
<br />17 85.241,\~ 6.177,67 4.262.27 1.915,40
<br /> ,;>
<br />18 83.326.25 6.177.67 4.166.50 2.011,18
<br />19 81.315.07 6.177,67 4.065.93 2.111.74
<br />20 79.203.33 6.177,67 3.960,34 2.217,33
<br />21 76,986.00 6.177,67 3.849.47 2.328,20
<br />22 74,657.80 6.177,67 3.733.05 2.444,62
<br />23 72,213.18 6.177.67 3,610.82 2.566,85
<br />24 69.646,33 6,177.67 3.482.47 2.695.20
<br />25 66.951.13 6.177.67 3.347.70 2.829.97
<br />26 64.121.16 6.177.67 3.206.20 2.971.47
<br />27 61.149.69 6.177.67 3.057.62 3.120,05
<br />28 58.029.64 6.177,67 2.901.61 3.276,06
<br />29 54,753,57 6.177,67 2,737,80 3.439,87
<br />30 51. 313,70 6.177.67 2,565.80 3.611,87
<br />31 47.701.83 6.177.67 2,385.20 3.792.47
<br />32 43.909,35 6,177,67 2.195.56 3.982.11
<br />33 39.927.25 6.177.67 1.996.45 4.181.22
<br />34 35.746,03 6.177.67 1.787,38 4.390,29
<br />35 ' 31.355.74 6.177.67 1,567,86 4.609,82
<br />36 26.745.92 6.177,67 1.337,35 4,840,32
<br />37 21.905.60 6.177.67 1.095,33 5.082.34
<br />
|