|
<br />." EXHIBIT C
<br />"
<br /> Ropayment Schedule Santa Maria and continental Dams
<br /> Principal $454,000.00 Payment $29.532.71
<br /> Interest 5.00\
<br /> Term 30 Years
<br /> ==a==========a===~===a=a========Q===a=================aa===:=
<br /> Period Principal Payment Interest Principal
<br /> Repayment
<br /> ===a=============~====================================aaa=?=:
<br /> 1 $454.000.00 $29,532.71 $22,699.13 $ 6,833.58
<br /> 2 447.166.42 29.532.71 22,357.47 7.175.24
<br /> 3 439.991.18 29,532.71 21. 998.72 7,533.99
<br /> 4 432,457.19 29,532.71 21.622.03 7,910.68
<br /> 5 424,546.51 29,532.71 21.226.51 8,306.20
<br /> 6 416.240.32 29,532.71 20.811.22 8,721.49
<br /> 7 407,518.83 29.532.71 20.i75.16 9.157.55
<br /> 8 398.361.28 29,532.71 19.917,30 9,615.41
<br /> 9 388.745.87 29.532.71 19,436.55 10,096.16
<br /> 10 378,649.71 29,532.71 18.931.76 10.600.95
<br /> 11 368.048.77 29.532.71 18,401. 74 11,130.97
<br /> 12 356,917.79 29,532.71 17.845.21 11,687.50
<br /> 13 345.230.29 29,532.71 17,260.86 12,271.85
<br /> 14 332,958.44 29,532.71 16,647.29 12,885.42
<br /> 15 320.073.01 29,532.71 16,003. 04 13.529.67
<br /> 16 306.543.34 29,532.71 15.326.58 14,206.13
<br /> 17 292.337.21 29.532.71 14,616.30 14.916.41
<br /> 18 277 ,420.80 29,532.71 13,870.51 15.662.20
<br /> 19 261.758.61 29.532.71 13.087.43 16,445.28
<br /> 20 245,313.33 29,532.71 12,265.20 17.267.51
<br /> 21 228,045.81 29,532.71 11.401. 86 18,130.85
<br /> 22 209.914.96 29.532.71 10,495.35 19.037.36
<br /> 23 190.877.60 29.532.71 9,543.52 19.989.19
<br /> 24 170,888.40 29,532.71 8,544.09 20.988.62'
<br /> 25 149.899.78 29,532.71 7.494.70 22,038.01
<br /> 26 127.861. 78 29,532.71 6,392.84 23.139.87
<br /> 27 104,721. 91 29,532.71 5,235.90 24,296.81
<br /> 28 80.425.10 29,532.71 4,021.10 25.511.61
<br /> 29 54,913.49 29.532.71 2.745.57 26,787.14
<br /> 30 28,126.35 29,532.71 1.406.26 28.126.45
<br />
<br />6/22/88
<br />
<br />7330E
<br />
<br />EXHIBIT C
<br />
|