Laserfiche WebLink
<br />Year <br /> <br />1 <br />2 <br />3 <br />4 <br />5 <br />6 <br />7 <br />8 <br />9 <br />10 <br />'oll <br />12 <br />13 <br />14 <br />15 <br />16 <br />17 <br />18 <br />19 <br />20 <br />21 <br />22 <br />23 <br />24 <br />25 <br />26 <br />27 <br />28 <br />29 <br />30 <br />31 <br />32 <br />33 <br />34 <br />35 <br />36 <br />37 <br />38 <br />39 <br />40 <br /> <br />(C <br /> <br />elIB1T A <br /> <br />'t " <br />\'<.J <br /> <br />Repayment Schedule Sedgwick-Sand Draws <br />Watershed Conservancy District <br /> <br />Principal <br />Interest <br />Term <br /> <br />$75,000.00 <br />5.00\ <br />40 Years <br /> <br />Principal <br /> <br />$75.000.00 <br /> <br />74.379.17 <br /> <br />73.727.30 <br /> <br />73.042.84 <br />72.324.15 <br /> <br />71.569.52 <br /> <br />Payment <br /> <br />$4.371.00 <br />4.371.00 <br />4.371.00 <br />4.371. 00 <br />4,371.00 <br />4 . 371. 00 <br /> <br />Payment <br /> <br />Interest <br />Repavment <br /> <br />$3.750.17 <br /> <br />3,719.13 <br /> <br />3.686.53 <br /> <br />3.652.31 <br />3.616.37 <br /> <br />3.578.64 <br /> <br />70.777.16 4,371.00 3.539.02 <br />69.945.18 4.371.00 3,497.42 <br />69.071.60 4.371.00 3.453.74 <br />68.154.34 4.371.00 3'40~;~7 <br />~d.~ ~~M"\~ <br />67.191.22 4.371.00 ~f~59~'~ <br />66.179.93 4.371.0~~ 3)j~'1 <br />65.118.08 4.371.00'l~.~i~"(J <br />64.003.13 4.jv{~,_00 ~~Q '.30 <br />62.832.44 4'3~'~' ~1.77 <br />61.603.21 /'1.i'37 6~' 3.080.30 <br />",,,,.~ ,'. <br />60.312.5i '\'~~~' .371 0 3.015.76 <br />58.957.27 .371.00 2,918.00 <br />57.534.27 .371.00 2.876.85 <br />56,040.12 4.371.00 2.802.13 <br /> <br />54.471.25 <br />52.823.94 <br />51.094.26 <br />19.278.09 <br />17.371.11 <br />15.368.77 <br />43.266.32 <br />11.058.73 <br />38.710.76 <br />36.306,89 <br />33.751.32 <br />31.067,97 <br />28.250.14 <br />25.292.02 <br />22.185.68 <br />18.921.02 <br />15.499.26 <br />11.903.26 <br />8.127.16 <br />1.162,05 <br /> <br />4.371.00 <br />4.371.00 <br />1.371.00 <br />4.371.00 <br />4.371.00 <br />1.371. 00 <br />4.371.00 <br />1.371.00 <br />4.371.00 <br />4.371. 00 <br />4.371.0~ <br />1.371.00 <br />4. 371. 00 <br />4.371. 00 <br />4.371.00 <br />1.371.00 <br />1.371.00 <br />1.371.00 <br />1.371.00 <br />1 . 371 . 00 <br /> <br />EXHIBIT 1\ <br /> <br />2.723.69 <br />2.641.32 <br />2.554.83 <br />2.464.02 <br />2.368.66 <br />2.268.51 <br />2.163.11 <br />2.053.03 <br />1.937.13 <br />1.815.13 <br />1.687.61 <br />1.553.17 <br />1.112.59 <br />1.264.66 <br />1.109.33 <br />916.21 <br />775.00 <br />595.19 <br />106.39 <br />208.15 <br /> <br />$4.371.00 <br /> <br />Principal <br />Repayment <br /> <br />$ 620.83 <br />651,87 <br />684.47 <br />71B.69 <br />751.63 <br />792.36 <br />831.98 <br />873.58 <br />917.26 <br />963.13 <br />1.011,28 <br />1.061.85 <br />1.111.95 <br />1.170.70 <br />1.229.23 <br />1.290.70 <br />1.35~.\4 <br />1.123.00 <br />1.494.15 <br />1.568.86 <br />1.647.31 <br />1.729,68 <br />1.816.17 <br />1.906.98 <br />2.002.31 <br />2.102.46 <br />2.207.58 <br />2.317,97 <br />2.433,87 <br />2.555.57 <br />2.683.36 <br />2.817,53 <br />2.958,11 <br />3.106.34 <br />3.261.66 <br />3.121,75 <br />3.596.00 <br />3,775,81 <br />3.961,61 <br />1.162.85 <br /> <br />2330E <br /> <br />e <br /> <br />, <br />\ <br />