PROJ00012

• Contract/PO #: C153542
• Contractor Name: Fruitland Irrigation Company
• Contract Type: Loan
• Water District: 40
• County: Delta
• Bill Number: SB 88-30
• Loan Projects - Doc Type: Contract Documents

EXHIBIT C
Repayment Schedule Fruitland Irrigation Co.
Principal $169,600.00 Payment $9,884.29
Interest 5.00\
Term 40 Years
===~===~=========================================================
PeriOd Principal Payment Interest Principal
Repayment
-----------------------------------------------------------------
-----------------------------------------------------------------
1 $169,600.00 $9.884.29 $8,480.39 $1,403.90
2 168,196.10 9.884.29 8,410.19 1,474.10
3 166.722.01 9.884.29 8,336.48 1.547.80
4 165,174.20 9.884.29 8,259.09 1.625.20
5 '163.549.01 9.884.29 8,177.83 1. 706.46
6 161,842.55 9.884.29 8,092.50 1.791.79
7 160.050.76 9.884.29 8. 002 . 91 1.881.38
8 158.169.38 9.884.29 7.908.83 1.975.45
9 156.193.92 9.884.29 7.810.06 2.074.23
10 154.119.69 9.884.29 7.706.34 2.177.95
11 151,941.74 9.884.29 7,597.44 2.286.85
12 149.654.89 9.884.29 7,483.09 2.401.20
13 147,253.69 9.884.29 7.363.02 2,521.26
14 144.732.43 9.884.29 7.236.95 2.647.33
15 142.085.09 9.884.29 7,104.58 2,779.71
16 139.305.39 9,884.29 6.965.59 2,918.70
17 136.386.69 9.884.29 6.819.65 3.064.64
18 133.322.05 9.884.29 6,666.41 3.217.88
19 130.104.17 9.884.29 6,505.51 3.378.78
20 126.725.39 9.884.29 6.336.56 3.547.73
21 123.177.67 9.884.29 6.159.17 3.725.12
22 119,452.55 9.884.29 5.972.90 3,911.39
23 115.541.16 9.884.29 5.777.32 4.106.96
24 111. 434.20 9,884.29 5.571.97 4.312.32
25 107.121. 88 9,8jl4.29 5.356.34 4.527.95
26 102.593.93 9.884.29 5.129.93 4.754.36
27 97.839.57 9.884.29 4,892.20 4,992.08
28 92.847.49 9.884.29 4.642.59 5.241.70
29 87,605.79 9.884.29 4.380.49 5.503.80
30 82,101.99 9.884.29 4.105.29 5.779.00
31 76.322.99 9.884.29 3.816.33 6.067.96
32 70.255.03 9.884.29 3.512.91 6.371.37