|
EXHIBIT C
<br /> Water Debt Service Payment Schedule
<br /> Evt Portion Due
<br /> Interest Principal Total (17.3%) Date
<br /> PW-5-91-280-040:
<br /> 1/1/11-6/30/11 $ 67.89 $ 13,577.61 $ 13,645.50 $ 2,360.67 6/1/2011
<br /> PW-98-791-042:
<br /> 1/1/11-6/30/11 1,708.72 42,717.90 44,426.62 7,685.81 6/1/2011
<br /> 2012 2,990.25 42,717.90 45,708.15 7,907.51 6/1/2012
<br /> 2013 2,563.07 42,717.90 45,280.97 7,833.61 6/1/2013
<br /> 2014 2,135.90 42,717.90 44,853.80 7,759.71 6/1/2014
<br /> 2015 1,708.71 42,717.90 44,426.61 7,685.80 6/1/2015
<br /> 2016 1,281.54 42,717.90 43,999.44 7,611.90 6/1/2016
<br /> 2017 854.36 42,717.90 43,572.26 7,538.00 6/1/2017
<br /> 2018 427.18 42,717.90 43,145.08 7,464.10 6/1/2018
<br /> PW-03-65103-033:
<br /> 1/1/11-9/30/11 5,164.07 32,787.79 37,951.86 6,565.67 9/1/2011
<br /> 2012 6,393.62 32,787.79 39,181.41 6,778.38 9/1/2012
<br /> 2013 5,901.80 32,787.79 38,689.59 6,693.30 9/1/2013
<br /> 2014 5,409.98 32,787.79 38,197.77 6,608.21 9/1/2014
<br /> 2015 4,918.16 32,787.79 37,705.95 6,523.13 9/1/2015
<br /> 2016 4,426.36 32,787.79 37,214.15 6,438.05 9/1/2016
<br /> 2017 3,934.54 32,787.79 36,722.33 6,352.96 9/1/2017
<br /> 2018 3,442.72 32,787.79 36,230.51 6,267.88 9/1/2018
<br /> 2019 2,950.90 32,787.79 35,738.69 6,182.79 9/1/2018
<br /> 2020 2,459.09 32,787.79 35,246.88 6,097.71 9/1/2020
<br /> 2021 1,967.27 32,787.79 34,755.06 6,012.63 9/1/2021
<br /> 2022 1,475.45 32,787.79 34,263.24 5,927,54 9/1/2022
<br /> 2023 983.64 32,787.79 33,771.43 5,842.46 9/1/2023
<br /> 2024 491.81 32,787.79 33,279.60 5,757.37 9/1/2024
<br /> Total Principal&Interest $ 151,895.19
<br />
|