|
<br /> r'
<br /> !,<-)
<br />- .
<br />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. e- Jo~ b,;;;):j
<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 />
<br />EXHIBIT C
<br />
|