|
<br />"
<br />
<br />\"-
<br />
<br />~lHIBIT C
<br />
<br />Ct.....,..;)
<br />
<br />)
<br />
<br />Repayment Schedule Ish Reservoir
<br /> Once a Year Payment
<br />Principal $36.000,00 Payment $2,888.79
<br />Interest 5,00\
<br />Term 20 Years
<br />=======================================================aa=a===
<br />Period Principal Payment Interest Principal
<br /> Repayment
<br />=aaaa===========_.========:==._=======:===============cae_aeaa
<br />1 $36.000,00 $2.888.79 $1.800.08 $1.088,71
<br />2 34,911,29 2,888,79 1,745,64 1.143,14
<br />3 33,768.15 2,888,79 1,688.49 ' 1,200,30
<br />4 32,567.84 2,888.79 1,628.47 1.260.32
<br />5 31.307,52 2,888.79 1.565,45 1.323.34
<br />6 29,984,18 2.888,79 1.499,28 1.389.51
<br />7 28,594.67 2,888,79 1.429,80 1,458,99
<br />8 27,135.68 2,888.79 1.3S6.85 1,531,94
<br />9 25,603.74 2,888.79 1,280.2S 1. 608,54
<br />10 23,99S.19 2:888.79 1,1,99.81 1,688,97
<br />11 22,306,22 2,888,79 1.115.36 1,773,(3
<br />12 20,532,79 2,888.79 1,026.69 1,862.10
<br />13 18,670,69 2,888.79 933.S8 1.955.21
<br />14 16.715,48 2.888.79 835,81 2.052,98
<br />IS 14.662,50 2.888.79 733,16 2.155,63
<br />16 12.506,87 2.888.79 62S.37 2.263.42
<br />17 10.243,45 2,888.79 512.20 2.376.59
<br />18 7.866,86 2,888.79 393.36 2.495.43
<br />19 5.371.43 2.888,79 268.58 2,620.21
<br />20 2,751.22 2,888,79 137,57 2.751.22
<br />
<br />8106E
<br />
<br />EXHIBIT C (Project Contract)
<br />
|