|
Repayment Schedule Sanchez Ditch
<br /> Yearly Payment
<br /> Principal $200, 000. 00 Payment $11,485. 57
<br /> Interest 0. 03
<br /> Term 25 Years Cont. C-
<br /> $287, 139 . 36
<br /> Period Principal Payment Interest Principal
<br /> Repayment
<br /> 1 $200, 000. 00 $11, 485.57 $6, 000. 00 $5, 485. 57
<br /> 2 $194,514 .43 $11, 485.57 $5, 835. 43 $5, 650. 14
<br /> 3 $188,864 . 28 $11, 485.57 $5, 665 .93 $5, 819 . 65
<br /> 4 $183 , 044 . 64 $11, 485. 57 $5, 491. 34 $5, 994 . 24
<br /> 5 $177 , 050. 40 $11, 485.57 $5, 311.51 $6, 174 . 06
<br /> 6 $170,876. 34 $11, 485. 57 $5, 126.29 $6, 359 . 28
<br /> 7 $164, 517 . 06 $11, 485.57 $4 , 935.51 $6, 550. 06
<br /> 8 $157,967 . 00 $11, 485 .57 $4 , 739 . 01 $6, 746. 56
<br /> 9 $151,220 . 43 $11, 485 . 57 $4 , 536. 61 $6, 948 . 96
<br /> 10 $144, 271. 47 $11, 485.57 $4 , 328 . 14 $7 , 157 .43
<br /> 11 $137, 114 . 04 $11, 485. 57 $4 , 113 . 42 $7, 372 . 15
<br /> 12 $129 , 741. 89 $11, 485. 57 $3 , 892 . 26 $7, 593 . 32
<br /> 13 $122 , 148 . 57 $11, 485.57 $3 , 664 . 46 $7 , 821. 12
<br /> 14 $114, 327 . 45 $11, 485 . 57 $3 , 429 . 82 $8 , 055 . 75
<br /> 15 $106, 271. 70 $11, 485. 57 $3 , 188 . 15 $8 , 297 . 42
<br /> 16 $97 , 974 . 28 $11, 485. 57 $2 , 939 . 23 $8 , 546. 35
<br /> 17 $89 , 427 . 93 $11, 485 .57 $2 , 682 . 84 $8 , 802 .74
<br /> 18 $80, 625 . 20 $11, 485 .57 $2 , 418 . 76 $9 , 066 .82
<br /> 19 $71, 558 . 38 $11, 485 . 57 $2 , 146. 75 $9 , 338 . 82
<br /> 20 $62 , 219 . 55 $11, 485 . 57 $1, 866. 59 $9 , 618 . 99
<br /> 21 $52 , 600 . 57 $11, 485. 57 $1, 578 . 02 $9 , 907 . 56
<br /> 22 $42, 693 . 01 $11, 485. 57 $1, 280. 79 $10, 204 . 78
<br /> 23 $32 , 488 . 23 $11, 485 . 57 $974 . 65 $10, 510. 93
<br /> 24 $21, 977 . 30 $11, 485.57 $659 . 32 $10, 826 . 26
<br /> 25 $11, 151. 04 $11, 485 .57 $334 . 53 $11, 151. 04
<br /> 11 a ..M •
<br /> Tri 1
<br /> ..
<br /> EXHIBIT C
<br />
|