|
<br />EXHIBIT C
<br />
<br />Repayment Schedule Morrison Consolidated Ditch Company
<br />Once-a-Year Payment
<br />principal $60,000.00 PaYl1lent $4,662.40
<br />Interest 5.00\
<br />Term 40 Years
<br />
<br />Period
<br />
<br />==============~======~============================================
<br />
<br />Principal
<br />Repayment
<br />
<br />Principal
<br />
<br />payment
<br />
<br />Interest
<br />
<br />========================================~=========================
<br />
<br />1
<br />2
<br />3
<br />4
<br />5
<br />6
<br />7
<br />6
<br />9
<br />10
<br />11
<br />12
<br />13
<br />14
<br />15
<br />16
<br />17
<br />16
<br />19
<br />20
<br />21
<br />22
<br />23
<br />24
<br />25
<br />26
<br />27
<br />26
<br />29
<br />30
<br />31
<br />32
<br />33
<br />34
<br />35
<br />36
<br />37
<br />36
<br />39
<br />40
<br />
<br />8/17/89
<br />
<br />$80,000.00
<br />79.337.78
<br />78,642.46
<br />77.912.36
<br />77,145.76
<br />76,340.82
<br />75.495.64
<br />74,608.20
<br />73.676.38
<br />72.697.97
<br />71,670.63
<br />70.591. 93
<br />69.459.29
<br />68,270.01
<br />67.021.27
<br />65.710.09
<br />64,333.34
<br />62.887.76
<br />61. 369.89
<br />59.776.13
<br />58.102.67
<br />56.345.54
<br />54,500.55
<br />52.563.30
<br />50.529.19
<br />48,393.36
<br />46,150.74
<br />43.795.99
<br />41.323.49
<br />38.727.36
<br />36,001. 41
<br />33,139.17
<br />30.133.80
<br />26,978.16
<br />23.664.73
<br />20.185.62
<br />16,532.55
<br />12,696.82
<br />8.669.29
<br />4,440.37
<br />
<br />$4.662.40
<br />4,662.40
<br />4.662.40
<br />4,662.40
<br />4.662.40
<br />4,662.40
<br />4,662.40
<br />4.662.40
<br />4,662.40
<br />4.662.40
<br />4.662.40
<br />4,662.40
<br />4,662.40
<br />4.662.40
<br />4,662.40
<br />4.662.40
<br />4,662.40
<br />4,662.40
<br />4,662.40
<br />4,662.40
<br />4.662.40
<br />4,662.40
<br />4,662.40
<br />4.662.40
<br />4.662.40
<br />4,662.40
<br />4.662.40
<br />4,662.40
<br />4,662.40
<br />4,662.40
<br />4.662.40
<br />4,662.40
<br />4,662.40
<br />4.662.40
<br />4.662.40
<br />4.662.40
<br />4,662.40
<br />4,662.40
<br />4.662.40
<br />4,662,40
<br />
<br />EXHIBIT C
<br />
<br />$4,000.18
<br />3.967.07
<br />3,932.30
<br />3.895.80
<br />3,857.47
<br />3,817.22
<br />3,774.96
<br />3,730.58
<br />3.683.99
<br />3,635.07
<br />3,583.70
<br />3.529.76
<br />3,473.12
<br />3,413.66
<br />3,351.22
<br />3,285.66
<br />3.216.82
<br />3,144.53
<br />3,068.64
<br />2.988.94
<br />2,905.27
<br />2.817.41
<br />2.725.15
<br />2,628.29
<br />2,526.58
<br />2,419.78
<br />2,307.64
<br />2.189.90
<br />2.066.27
<br />1,936.46
<br />1.800.15
<br />i.657.03
<br />1.506.76
<br />1.348.97
<br />1.,183.29
<br />1,009.33
<br />826.67
<br />634.87
<br />433.48
<br />222.03
<br />
<br />$ 662.22
<br />695.33
<br />730.10
<br />766.60
<br />804.93
<br />845.18
<br />887.44
<br />931. 82
<br />978.41
<br />1.027.33
<br />1.078.70
<br />1.132.64
<br />1,189.28
<br />1.248.74
<br />1.311.18
<br />1.376.74
<br />1.445.58
<br />1.517.87
<br />1.593.76
<br />1.673.46
<br />1,757.13
<br />1.844.99
<br />1,937.25
<br />2.034.11
<br />2.135.82
<br />2,242.62
<br />2.354.76
<br />2,472.50
<br />2,596.13
<br />2,725.94
<br />2.862.25
<br />3, 005 . 37
<br />3.155.64
<br />3,313.43
<br />3,479.11
<br />3,653.07
<br />3,835.73
<br />4.027.53
<br />4,228.92
<br />4,440.37
<br />
<br />0566E*
<br />
|