|
<br />c v)
<br />Repayment Schedule Summit
<br />
<br />principal
<br />Interest
<br />Term
<br />
<br />,-~ .'1
<br />
<br />". -'
<br />,
<br />
<br />$33,000.00
<br />0.04
<br />30
<br />
<br />Reservoir and Irrigation
<br />Once-a-Year-Payment
<br />Payment
<br />
<br />$1,908.39
<br />
<br />company
<br />
<br />Years
<br />
<br />-----------------------------------------------------------------
<br />-----------------------------------------------------------------
<br />Period Principal Payment Interest Principal
<br /> Repayment
<br />-----------------------------------------------------------------
<br />-----------------------------------------------------------------
<br />1 $33,000.00 $1,908.39 $1,320.00 $588.39
<br />2 32,411.61 1,908.39 1,296.46 611. 93
<br />3 31,799.68 1,908.39 1,271.99 636.41
<br />4 31,163.27 1,908.39 1,246.53 661. 86
<br />5 30,501.41 1,908.39 1,220.06 688.34
<br />6 29,813.07 1,908.39 1,192.52 715.87
<br />7 29,097.20 1,908.39 1,163.89 744.51
<br />8 28,352.70 1,908.39 1,134.11 774.29
<br />9 27,578.41 1,908.39 1,103.14 805.26
<br />10 26,773.15 1,908.39 1,070.93 837.47
<br />11 25,935.69 1,908.39 1,037.43 870.97
<br />12 25,064.72 1,908.39 1,002.59 905.80
<br />13 24,158.92 1,908.39 966.36 942.04
<br />14 23,216.88 1,908.39 928.68 979.72
<br />15 22,237.16 1,908.39 889.49 1,018.91
<br />16 21,218.26 1,908.39 848.73 1,059.66
<br />17 20,158.59 1,908.39 806.34 1,102.05
<br />18 19,056.54 1,908.39 762.26 1,146.13
<br />19 17,910.41 1,908.39 716.42 1,191.98
<br />20 16,718.43 1,908.39 668.74 1,239.66
<br />21 15,478.78 1,908.39 619.15 1,289.24
<br />22 14,189.54 1,908.39 567.58 1,340.81
<br />23 12,848.73 1,908.39 513.95 1,394.44
<br />24 11,454.28 1,908.39 458.17 1,450.22
<br />25 10,004.06 1,908.39 400.16 1,508.23
<br />26 8,495.83 1,908.39 339.83 1,568.56
<br />27 6,927.27 1,908.39 277.09 1,631.30
<br />28 5,295.97 1,908.39 211.84 1,696.55
<br />29 3,599.41 1,908.39 143.98 1,764.42
<br />30 1,834.99 1,908.39 73.40 1,834.99
<br />
<br />EXHIBIT B
<br />
|