|
<br /> TABLE IX
<br /> REPAYMENT SCHEDULE
<br /> (Based on 388 tons of hay sold and 1,010 tons as feed on ranch. )
<br /> Annual Payments CWCB
<br /> Increased Increased a'JCB Advance Private Bond Net Advance
<br /> Hay Calf Operating 40 Years 40 Years Operating Accumulated
<br /> Year Revenue* Production* Cost** at 5%*"''''k at 12%*** Profit/Loss Balance
<br /> 1985 $41,952 - 0 - $10,000 $ 24, 768 $ 51,554 $ (44,370) $ 24,768
<br /> 1986 38,890 $13,022 5,000 24,768 51,554 (29,410) 49,536
<br /> 1987 35,000 26,615 5,250 24,768 51,554 (19,957) 74 , 304
<br /> 1988 31,500 39,923 5,512 24, 768 51,554 (10,411) 99,072
<br /> 1989 28,350 53,230 5,788 24,768 51,554 ( 530) 123,840
<br /> 1990 11,619 73,703 6,077 24,768 51,554 2,923 148,608
<br /> 1991 11 , 968 75,914 6,381 24, 768 51,554 5,179 173,377
<br /> 1992 12,327 78,191 6,700 24,768 51,554 7,496 198,144
<br /> 1993 12,696 80,537 7,035 24, 768 51,554 9,876 222,913
<br />I 1994 13,077 82,953 7,387 24,768 51,554 12,321 247,680
<br />.p- 1995 13,469 85,442 7,756 24,768 51,554 14,833 272,450
<br />.p-
<br />I 1996 13,874 88,005 8,144 24,768 51,554 17,413 297,218
<br /> 1997 14,290 90,645 8,551 24, 768 51,554 20,062 321,986
<br /> 1998 14,719 93,365 8,979 24,768 51,554 22,783 346,754
<br /> 1999 15,160 96,166 9,428 24, 768 51,554 25,576 371,522
<br /> 2000 15,615 99,Q51 9,899 24,768 51,554 28,945 396,288
<br /> 2001 16,083 102,022 10,393 24,768 51,554 31,390 421,059
<br /> 2002 16,566 105,083 10,913 24,768 51,554 34,414 445,827
<br /> 2003 17,063 108,235 11,459 24, 768 51,554 37,517 470,595
<br /> 2004 17,575 111,482 12,032 24, 768 51,554 40,703 495,360
<br /> 2005 18,102 114,827 12,634 24, 768 51,554 43,973 520,131
<br /> 2006 18,645 118,272 13,266 24,768 51,554 47,329 544,899
<br /> 2007 19,204 121,820 13,929 24,768 51,554 50,773 569,667
<br /> 2008 19,781 125,474 14,625 24,768 51,554 54,308 594,436
<br /> 2009 20,374 129,239 15,356 24,768 51,554 57,935 619,204
<br /> 2010 20,985 133,116 16,124 24, 768 51,554 61,655 643,972
<br />
<br />,-:........-,.-,
<br />
|