|
Repayment Schedule
<br />Principal
<br />Interest
<br />Term
<br />$45,000.00
<br />0.03
<br />The Wamsley Cattle Company, Inc.
<br />Once -a -Year Payment
<br />Payment
<br />40 YEARS
<br />$1,946.70
<br />PERIOD PRINCIPAL PAYMENT INTEREST PRINCIPAL
<br />REPAYMENT
<br />1
<br />2
<br />3
<br />4
<br />5
<br />6
<br />7
<br />8
<br />9
<br />10
<br />11
<br />12
<br />13
<br />14
<br />15
<br />16
<br />17
<br />18
<br />19
<br />20
<br />21
<br />22
<br />23
<br />24
<br />25
<br />26
<br />27
<br />28
<br />29
<br />30
<br />31
<br />32
<br />33
<br />34
<br />35
<br />36
<br />37
<br />38
<br />39
<br />40
<br />$45,000.00
<br />44,403.15
<br />43,788.39
<br />43,155.20
<br />42,503.01
<br />41,831.25
<br />41,139.35
<br />40, 426.69
<br />39,692.66
<br />38,936.60
<br />38,157.87
<br />37,355.78
<br />36,529.62
<br />35,678.69
<br />34,802.23
<br />33,899.48
<br />32,969.65
<br />32,011.92
<br />31,025.47
<br />30,009.43
<br />28,962.91
<br />27,885.00
<br />26,774.75
<br />25,631.21
<br />24,453.35
<br />23,240.17
<br />21,990.60
<br />20,703.54
<br />19,377.87
<br />18,012.44
<br />16,606.05
<br />15,157.48
<br />13,665.45
<br />12,128.66
<br />10,545.78
<br />8,915.41
<br />7,236.14
<br />5,506.50
<br />3,724.98
<br />1,890.01
<br />$1,946.70
<br />1,946.70
<br />1,946.70
<br />1,946.70
<br />1,946.70
<br />1,946.70
<br />1,946.70
<br />1,946.70
<br />1,946.70
<br />1,946.70
<br />1,946.70
<br />1,946.70
<br />1,946.70
<br />1,946.70
<br />1,946.70
<br />1,946.70
<br />1,946.70
<br />1,946.70
<br />1,946.70
<br />1,946.70
<br />1,946.70
<br />1,946.70
<br />1,946.70
<br />1,946.70
<br />1,946.70
<br />1,946.70
<br />1,946.70
<br />1,946.70
<br />1,946.70
<br />1,946.70
<br />1,946.70
<br />1,946.70
<br />1,946.70
<br />1,946.70
<br />1,946.70
<br />1,946.70
<br />1,946.70
<br />1,946.70
<br />1,946.70
<br />1,946.70
<br />$1,349.85
<br />1,331.95
<br />1,313.51
<br />1,294.51
<br />1,274.95
<br />1,254.80
<br />1,234.04
<br />1,212.67
<br />1,190.65
<br />1,167.97
<br />1,144.61
<br />1,120.55
<br />1,095.77
<br />1,070.24
<br />1,043.95
<br />EXHIBIT C
<br />rz .,7 ft. 8 5
<br />733.52
<br />697.13
<br />659.65
<br />621.04
<br />581.27
<br />540.31
<br />498.13
<br />454.67
<br />409.92
<br />363.82
<br />316.34
<br />267.43
<br />217.06
<br />165.18
<br />111.74
<br />56.69
<br />$596.85
<br />614.76
<br />633.20
<br />652.19
<br />671.75
<br />691.90
<br />712.66
<br />734.04
<br />756.05
<br />778.73
<br />802.09
<br />826.15
<br />850.94
<br />876.46
<br />902.75
<br />929.83
<br />957.72
<br />986.45
<br />1,016.04
<br />1,046.52
<br />1,077.91
<br />1,110.25
<br />1,143.55
<br />1,177.85
<br />1,213.18
<br />1,249.57
<br />1,287.06
<br />1,325.67
<br />1,365.43
<br />1,406.39
<br />1,448.58
<br />1,492.03
<br />1,536.78
<br />1,582.88
<br />1,630.36
<br />1,679.27
<br />1,729.64
<br />1,781.53
<br />1,834.97
<br />1,890.01
<br />
|