|
Repayment Schedule The Loloff Lateral Ditch Company
<br /> Once-a-Year Payment'{ i
<br /> \
<br /> Principal $71,500.00 Payment $4,167.02 ' ,1;4
<br /> Interest 0.05 ' ~' +
<br /> f .
<br /> Term 40 YEARS
<br /> PERIOD PRINCIPAL PAYMENT INTEREST PRINCIPAL P.=
<br /> REPAYMENT
<br /> _____________________________=====mea=====___________________________
<br /> 1 $71,500.00 $4,167.02 $3,575.16 $591.86
<br /> 2 70,908.14 4,167.02 3,545.57 621.45
<br /> 3 70,286.70 4,167.02 3,514.50 652.52
<br /> 4 69,634.17 4,167.02 3,481.87 685.15
<br /> 5 68,949.02 4,167.02 3,447.61 719.41
<br /> 6 68,229.61 4,167.02 3,411.64 755.38
<br /> 7 67,474.23 4,167.02 3,373.87 793.15
<br /> 8 66,681.08 4,167.02 3,334.21 832.81
<br /> 9 65,848.26 4,167.02 3,292.56 874.46
<br /> 10 64,973.81 4,167.02 3,248.84 918.18
<br /> 11 64,055.63 4,167.02 3,202.93 964.09
<br /> 12 63,091.54 4,167.02 3,154.72 1,012.30
<br /> 13 62,079.24 4,167.02 3,104.10 1,062.92
<br /> 14 61,016.32 4,167.02 3,050.96 1,116.06
<br /> 15 59,900.26 4,167.02 2,995.15 1,171.87
<br /> 16 58,728.39 4,167.02 2,936.55 1,230.47
<br /> 17 57,497.93 4,167.02 2,875.03 1,291.99
<br /> 18 56,205.94 4,167.02 2,810.43 1,356.59
<br /> 19 54,849.34 4,167.02 2,742.59 1,424.43
<br /> 20 53,424.92 4,167.02 2,671.37 1,495.65
<br /> 21 51,929.26 4,167.02 2,596.58 1,570.44
<br /> 22 50,358.83 4,167.02 2,518.06 1,648.96
<br /> 23 48,709.86 4,167.02 2,435.61 1,731.41
<br /> 24 46,978.45 4,167.02 2,349.03 1,817.99
<br /> 25 45,160.46 4,167.02 2,258.13 1,908.89
<br /> 26 43,251.57 4,167.02 2,162.68 2,004.34
<br /> 27 41,247.23 4,167.02 2,062.46 2,104.56
<br /> 28 39,142.66 4,167.02 1,957.22 2,209.80
<br /> 29 36,932.87 4,167.02 1,846.73 2,320.29
<br /> 30 34,612.57 4,167.02 1,730.71 2,436.31
<br /> 31 32,176.26 4,167.02 1,608.89 2,558.13
<br /> 32 29,618.13 4,167.02 1,480.97 2,686.05
<br /> 33 26,932.09 4,167.02 1,346.67 2,820.35
<br /> 34 24,111.73 4,167.02 1,205.64 2,961.38
<br /> 35 21,150.35 4,167.02 1,057.57 3,109.45
<br /> 36 18,040.90 4,167.02 902.09 3,264.93
<br /> 37 14,775.97 4,167.02 738.83 3,428.19
<br /> 38 11,347.78 4,167.02 567.42 3,599.60
<br /> 39 7,748.17 4,167.02 387.43 3,779.59
<br /> 40 3,968.58 4,167.02 198.44 3,968.58
<br /> EXHIBIT C
<br />
|