|
EXHIBIT A
<br />Recreation Facility Land Interfund Loan Repayment Plan
<br />2007
<br />2008
<br />2009
<br />2010
<br />2011
<br />2012
<br />2013
<br />2014
<br />2015
<br />2016
<br />2017
<br />2018
<br />•
<br />Principal Interest 3% Total
<br />71,287
<br />73,425
<br />75,628
<br />77,897
<br />80,234
<br />82,641
<br />85,120
<br />87,674
<br />90,304
<br />93,013
<br />95,803
<br />44,087
<br />28,713
<br />26,575
<br />24,372
<br />22,103
<br />19,766
<br />17,359
<br />14,880
<br />12,326
<br />9,696
<br />6,987
<br />4,197
<br />1,323
<br />100,000
<br />100,000
<br />100,000
<br />100,000
<br />100,000
<br />100,000
<br />100,000
<br />100,000
<br />100,000
<br />100,000
<br />100,000
<br />45,410
<br />Balance
<br />957,112
<br />885,825
<br />812,400
<br />736,772
<br />658,875
<br />578,642
<br />496,001
<br />410,881
<br />323,207
<br />232,903
<br />139,891
<br />44,087
<br />0
<br />
|