|
<br />15.f-,,\ (,'J
<br />~w
<br />
<br />.
<br />
<br />Q~
<br />
<br />.
<br />
<br />~
<br />
<br />Repayment Schedule
<br />
<br />West Divide Conservancy District
<br />
<br />Principal
<br />Interest
<br />Term
<br />
<br />$70.000,00
<br />5,00\
<br />30
<br />
<br />Payment
<br />
<br />$4,553,52
<br />
<br />===============================================================
<br />
<br />Period
<br />
<br />Principal
<br />
<br />Payment
<br />
<br />Interest
<br />
<br />Principal
<br />Repayment
<br />
<br />===============================================================
<br />
<br />1 $70.000,00 $4.553,52 $3.499.90 $1.053,63
<br />2 68.946,37 4.553.52 3.447.22 1.106.31
<br />3 67.640,07 4.553,52 3.391,90 1.161.62
<br />4 66.678,44 4.553,52 3.333,62 1.219,70
<br />5 65.456,74 4.553,52 3.272,64 1.280.66
<br />6 64,176.06 4,553,52 3.208,61 1,344,72
<br />7 62.633,34 4.553,52 3.141,57 1.411.95
<br />8 61. 421. 39 4.553,52 3.070,96 1.462,55
<br />9 59,936,65 4.553,52 2.996.65 1,556,67
<br />10 56.362.18 4.553,52 2.919,02 1.634,50
<br />11 56.747,66 4.553.52 2.637,30 1.716,22
<br />12 55.031.45 4.553,52 2.751,49 1.802,03
<br />13 53.229,42 4.553,52 2.661.39 1.692.13
<br />14 51.337.29 4,553,52, '2.5,66,'79 '\ 1. 966,74
<br /> 4.553,52: ,
<br />15 49,350,56 2;467.45\ t"'~2.086.07
<br /> 4'/.264,49 4.553.52 , \ 2 .\~j3. i~;~...~.Jl' 2 .190.37
<br />16
<br /> k .- "-:\ I,.:,<..r},.. .hf1.,-.~
<br />17 45.074 , 12 ,4.553.52 ' '.".'\2 "253", 64 2.299,66
<br /> -", 1'-- r.'!/.'.~"
<br />18 42.774,23 ..)~./S53. 52" 2.136.65 2.414,68
<br />19 40.359,36 4.553,52 2.017.91 2.535,62
<br />20 37.623,74 4,553,52 1.891.13 2.662,39
<br />21 35.161.35 4.553,52 1.758,01 2.795,51
<br />22 32,365,64 4.553,52 1.616,24 2.935,26
<br />23 29.430,56 4.553,52 1.471.48 3.062,04
<br />24 26.346.53 4,553,52 1.317,39 3.236,14
<br />25 23,112,39 4,553,;2 1.155.56 3,397.94
<br />26 19.714,45 4.553,52 985.69 3.567.63
<br />27 16.146,62 4.553,52 807,31 3,746,22
<br />28 12,400,41 4,553.52 620.00 3.933.52
<br />29 8.466,89 4.553,52 423,33 4.130,19
<br />30 ,4.336,69 4.553,52 216,83 4.336.69
<br />
<br />4-23-91
<br />
<br />9997E*
<br />
<br />EXHlB1T E
<br />
<br />,
<br />
|