|
<br />. I..' PI,
<br />
<br />"
<br />
<br />EXHIBIT F
<br />
<br />LOAN AMORTIZATION SCHEDULE
<br />
<br />Repayment Schedule Clinton Ditch & Reservoir Co.
<br /> Municipal Portion
<br />Principal $615,000.00 Payment $79,645.3~
<br />Interest 0.05
<br />Term 10 Years Cont. C-153---
<br /> $796,453.14
<br /> -----
<br />Period Principal Payment Interest Principal
<br /> Repayment
<br /> 1 $615,000.00 $79,645.31 $30,750.00 $48,895.31
<br /> 2 $566,104.69 $79,645.3~ $28,305.23 $51,340.08
<br /> 3 $514,764.61 $79,645.3~ $25,738.23 $53,907.08
<br /> 4 $460,857.52 $79,645.31 $23,042.88 $56,602.44
<br /> 5 $404,255.09 $79,645.31 $20,212.75 $59,432.56
<br /> 6 $344,822.53 $79,645.31 $17,241.13 $62,404.19
<br /> 7 $282,418.34 $79,645.31 $14,120.92 $65,524.40
<br /> 8 $216,893.94 $79,645.31 $~0,844.70 $68,800.62
<br /> 9 $148,093.33 $79,645.31 $7,404.67 $72,240.65
<br /> 10 $75,852.68 $79,645.31 $3,792.63 $75,852.68
<br />
<br />Repayment Schedule Clinton Ditch & Reservoir Co.
<br /> Ski Area Portion
<br />Principal $4,120,000.00 Payment $573,111. 32
<br />Interest 0.065
<br />Term 10 Years Cont. C-153---
<br /> $5,731,113.23
<br />Period principal Payment Interest Principal
<br /> Repayment
<br /> 1 $4,120,000.00 $573,111. 32 $267,800.00 $305,311.32
<br /> 2 $3,8~4,688.68 $573,111. 32 $247,954.76 $325,156.56
<br /> 3 $3,489,532.12 $573, Ill. 32 $226,819.59 $346,291.74
<br /> 4 $3,143,240.38 $573, Ill. 32 $204,310.62 $368,800.70
<br /> 5 $2,774,439.68 $573,111.32 $180,338.58 $392,772.74
<br /> 6 $2,381,666.94 $573,111.32 $154,808.35 $418,302.97
<br /> 7 $1,963,363.97 $573, Ill. 32 $127,618.66 $445,492.67
<br /> 8 $1,517,871.30 $573,111. 32 $98,66~.63 $474,449.69
<br /> 9 $1,043,421. 62 $573, Ill. 32 $67,822.41 $505,288.92
<br /> 10 $538,132.70 $573,~11.32 $34,978.63 $538,132.70
<br />XMSO/EE3 F-1
<br />
|