|
<br />- '
<br />.
<br />
<br />EXHIBIT C
<br />
<br />Farmers Dev. Co. (Gurley)
<br />
<br />Repayment schedule
<br />
<br />Payment
<br />
<br />$40,796.00
<br />
<br />Principal
<br />Interest
<br />Term
<br />
<br />$700,000.00
<br />5.00\
<br />40 Years
<br />
<br />Period
<br />
<br />====================================================================
<br />
<br />Principal
<br />
<br />Payment
<br />
<br />Interest
<br />
<br />Principal
<br />Repayment
<br />
<br />====================================================================
<br />
<br /> 1 $700,000.00 $40,796.00 $35,001.61 $5,794.39
<br /> 2 694.205.61 40,796.00 34,711.88 6,084.12
<br /> 3 688.121.49 40.796.00 34,407.66 6,388.34
<br /> 4 681.733.15 40,796.00 34,088.23 6,707.77
<br /> 5 675,025.38 40,796.00 33.752.82 7,043.18
<br /> 6 667.982.20 40.796.00 33,400.65 7,395.35
<br />7 660.586,85 40.796.00 33,030.86 7.765.14
<br />8 652.821.72 ~~~ 32.642.59 8.153.41
<br />9 644.668.31 . 96.00 L 32.234.90 8.561.10
<br />10 '::,,07.21 ~33'~ 3l.80,,82 8,989.17
<br />11 6~..118.(j3t. 0 9.00 31.~57.:4 S.08.65
<br />12 617,679.38 40,796.00 30,88S.::9 9,910.61
<br />13 607,768.77 40,796.00 30.3E'9.C4 10.406.16
<br />14 597,362.61 40.796.00 29.869.50 10,926.49
<br />15 586,436.12 40.796.00 29,323.15 11.472.84
<br />16 574,963.27 40,796.00 28.749.49 12. 046 . 51
<br />17 562,916.76 40.796.00 28.147.13 12.648.86
<br />18 550.267.90 40,796.00 27,514.66 13.281.34
<br />19 536.986.56 40.796.00 26.850.56 13.945.113
<br />20 523,041.13 40,796.00 26,153.26 14.642.74
<br />21 508.398.39 40.796.00 25.421.09 15,374.91
<br />22 493.023.48 40,796,00 24,652.31 16.143.69
<br />23 476.879.79 40,796.00 23.845.09 16,950.91
<br />24 459.928.88 40,796.00 22.997.50 17,798.50
<br />25 442.130.38 40.796.00 22.107.54 18.688.46
<br />26 423,441.92 40,796.00 21.173.07 19.622.93
<br />27 403.818.99 40.796.00 20.191.88 20.604.12
<br />28 363.214.87 40.796.00 19.161.63 21,634.37
<br />29 361. 580.50 40,796.00 18,079.86 22.716.14
<br />30 338.864.36 40,796.00 16,944.00 23.652.00
<br />31 315,012.36 40.796.00 15,751.34 25.044.66
<br />32 289.967.71 40,796.00 14,499.0S 26.296.95
<br /> -
<br />33 263.670.76 40.796.00 13,184.14 27.611.85
<br />34 236,058.91 40,796.00 11.803.49 28.992.51
<br />35 207,066.40 40.796.00 10.353.80 30.442.20
<br />36 176.624.20 40,796,00 8,831.62 31.964.38
<br />37 144,659.82 40.796.00 7.233.32 33.562.67
<br />38 111.097.14 40.796.00 5,555,11 35,240.89
<br />39 75.856.26 40,796.00 3.792.99 37.003.01
<br />40 38.853,25 40,796,00 1,942.75 36.853.25
<br /> EXHIBI'I"C 7085E
<br />
|