|
<br /> EXHIBIT B
<br /> (Principal and Interest Payment Schedule)
<br /> $375,000
<br /> City of Louisville, Colorado
<br /> Industrial Development Revenue Bond
<br /> (Regal Investment Associates, Limited, Project ) ,
<br /> Series 1981, Dated June 1, 1981
<br /> Tota Annual
<br /> Date Principal Interest (11.00%) Debt Service
<br /> 12/1/81 $865.15 $20,625.00 $21 ,490.15
<br /> 6/1/82 912.73 20,577.42 21 ,490.15
<br /> 12/1/82 962.93 20,5-27.22 21 ,490.15
<br /> 6/1/83 1,015.89 20,474.26 21 ,490.15
<br /> 12/1/83 1,071.77 20,418.38 21 ,490.15
<br /> 6/1/84 1,130.72 20,359.43 21 ,490.15
<br /> 12/1/84 1,192.91 20,297.24 21 490.15
<br /> 6/1/85 1,258.52 20,231.63 21 490.15
<br /> 12/1/85 1,327.73 20,162.42 21 490.15
<br /> 6/1/86 1,400.76 20,089.39 21 490.15
<br /> 12/1/86 1,477.80 20,012.35 21 490.15
<br /> 6/1/87 1,559.08 19,931.07 21 490.15
<br /> 12/1/87 1,644.83 19,845.32 21 490.15
<br /> 6/1/88 1,735.30 19,754.85 21 490.15
<br /> 12/1/88 1,830.74 19,659.41 21 490.15
<br /> 6/1/89 1,931.43 19,558.72 21 490.15
<br /> 12/1/89 2,037.66 19,452.49 21 490.15
<br /> 6/1/90 2,149.73 19,340.42 21 490.15
<br /> 12/1/90 2,267.96 19,222.19 21 490.15
<br /> 6/1/91 2,392.70 19,097.45 21 490.15
<br /> 12/1/91 2,524.30 18,965.85 21 490.15
<br /> 6/1/92 2,663.14 18,827.01 21 490.15
<br /> 12/1/92 2,809.61 18,680.54 21 490.15
<br /> 6/1/93 2,964.14 18,526.01 21 490.15
<br /> 12/1/93 3,127.16 18,362.99 21 490.15
<br /> 6/1/94 3,299.16 18,190.99 21 490.15
<br /> 12/1/94 3,480.61 18,009.54 21 490.15
<br /> 6/1/95 3,672.05 17,818.10 21 490.15
<br /> 12/1/95 3,874.01 17,616.14 21 490.15
<br /> 6/1/96 316,419.48 17,403.07 333 822.55
<br /> $375,000.00 $582,036.90 $957 036.90
<br /> B-1
<br />
|