|
1111
<br /> Attachment B
<br /> 1
<br /> Repayment Schedule Fruitland Irrigation Company
<br /> C-153542 Once-a-Year-Payment
<br /> Principal $168, 549 . 45 Payment $9 , 822 .75
<br /> Interest 5 . 00%
<br /> Term 40 Years
<br /> Period Principal Payment Interest Principal
<br /> Repayment
<br /> 1 $168 , 549 . 45 $9 , 822 . 75 $8, 427 . 47 $1, 395 . 28
<br /> 2 167, 154 . 17 9 , 822 . 75 8, 357 . 71 1, 465 .04
<br /> 3 165, 689 . 13 9 , 822 .75 8 , 284 . 46 1, 538 . 30
<br /> 4 164 , 150. 83 9 , 822 . 75 8 , 207 . 54 1, 615 . 21
<br /> 5 162 , 535 . 62 9 , 822 .75 8 , 126 . 78 1, 695 . 97
<br /> 6 160, 839 . 65 9 , 822 . 75 8 , 041 . 98 1, 780 .77
<br /> 7 159, 058 . 88 9 , 822 . 75 7, 952 . 94 1, 869 . 81
<br /> 8 157 , 189 .07 9, 822 . 75 7, 859 . 45 1, 963 . 30
<br /> 9 155, 225 .77 9 , 822 .75 7 , 761. 29 2,061. 46
<br /> 10 153 , 164 . 31 9 , 822 . 75 7 , 658 . 22 2, 164 . 54
<br /> 11 150, 999 . 77 9 , 822 . 75 7, 549 . 99 2 , 272 .76
<br /> 12 148 , 727 .01 9 , 822 .75 7 , 436 . 35 2 , 386 .40
<br /> 13 146, 340. 61 9 , 822 . 75 7, 317 .03 2 , 505 .72
<br /> 14 143 , 834 . 89 9 , 822 . 75 7, 191.74 2 , 631 .01
<br /> 15 141, 203 . 88 9, 822 . 75 7 , 060. 19 2 ,762 . 56
<br /> 16 138 , 441 . 32 9 , 822 .75 6 , 922 . 07 2, 900. 69
<br /> 17 135, 540. 64 9 , 822 . 75 '743
<br /> 7P .7•01% 3 , 045 .72
<br /> _
<br /> 18 132 , 494 . 92 9, 822 . 75 41..
<br /> .. 4s;7 a 3 , 198 .01
<br /> 19 129 , 296 . 91 9 , 822r 6 , 464 . 85 3 , 357 . 91
<br /> 20 125, 939 . 00 9 , 822 #6t�. 3 , 525 . 80
<br /> 21 122 , 413 . 20 9, 822 . 75 .. :4 4 3 , 702 . 09
<br /> 22 118 , 711. 11 9 , 822 .75 5, 935 . 56 3 , 887 . 20
<br /> 23 114, 823 . 91 9 , 822 . 75 5 , 741 . 20 4 ,081. 56
<br /> 24 110, 742 . 36 9 , 822 . 75 5, 537 . 12 4 , 285 . 63
<br /> 25 106 , 456 . 72 9, 822 . 75 5, 322 . 84 4 , 499 . 92
<br /> 26 101, 956 . 81 9 , 822 .75 5 , 097 . 84 4,724 . 91
<br /> 27 97, 231 . 90 9 , 822 .75 4 , 861 . 59 4, 961. 16
<br /> 28 92, 270. 74 9 , 822 . 75 4 , 613 . 54 5 , 209 . 22
<br /> 29 87 , 061. 52 9, 822 . 75 4, 353 .08 5, 469 . 68
<br /> 30 81, 591. 85 9 , 822 .75 4 , 079 . 59 5, 743 . 16
<br /> 31 75, 848 . 69 9 , 822 . 75 3 , 792 . 43 6 , 030 . 32
<br /> 32 69 , 818 . 37 9, 822 . 75 3 , 490. 92 6 , 331 . 83
<br /> 33 63 , 486 . 54 9, 822 . 75 3 , 174 . 33 6, 648 .43
<br /> 34 56, 838 . 11 9 , 822 .75 2, 841 . 91 6, 980. 85
<br /> 35 49, 857 . 26 9 , 822 . 75 2 , 492 . 86 7 , 329 . 89
<br /> 36 42 , 527 . 38 9, 822 . 75 2 , 126 . 37 7 , 696 . 38
<br /> 37 34 , 830. 99 9 , 822 . 75 1, 741. 55 8 ,081 . 20
<br /> 38 26, 749 .79 9 , 822 .75 1, 337 . 49 8, 485 . 26
<br /> 39 18 , 264 . 53 9 , 822 . 75 913 . 23 8 , 909 . 53
<br /> 40 9 , 355 .00 9 , 822 . 75 467 . 75 9 , 355 .00
<br /> 3-6-90 2057E*
<br /> Attachment B
<br />
|