|
<br />/J~
<br />l.n,,)
<br />,~\ .
<br />
<br />Repayment Schedule The Wamsley Cattle company, Inc.
<br /> Once-a-Year payment
<br />principal $45,000.00 Payment $1,946.70
<br />Interest 0.03
<br />Term 40 YEARS
<br />============----------------------------===----============--==========
<br />PERIOD PRINCIPAL PAYMENT INTEREST PRINCIPAL
<br /> REPAYMENT
<br />==================--=================================================
<br /> 1 $45,000.00 $1,946.70 $1,349.85 $596.85
<br /> 2 44,403.15 1,946.70 1,331.95 614.76
<br /> 3 43,788.39 1,946.70 1,313.51 633.20
<br /> 4 43,155.20 1,946.70 1,294.51 652.19
<br /> 5 42,503.01 1,946.70 1,274.95 671. 75
<br /> 6 41,831.25 1,946.70 1,254.80 691.90
<br /> 7 41,139.35 1,946.70 1,234.04 712.66
<br /> 8 40,426.69 1,946.70 1,212.67 734.04
<br /> 9 39,692.66 1,946.70 1,190.65 756.05
<br /> 10 38,936.60 1,946.70 1,167.97 778.73
<br /> 11 38,157.87 1,946.70 1,144.61 802.09
<br /> 12 37,355.78 1,946.70 1,120.55 826.15
<br /> 13 36,529.62 1,946.70 1,095.77 850.94
<br /> 14 35,678.69 1,946.70 1,070.24 876.46
<br /> 15 34,802.23 1,946.70 1,043.95 902.75
<br /> 16 33,899.48 1,946.70 1,016.87 929.83
<br /> 17 32,969.65 1,946.70 988.98 957.72
<br /> 18 32,011.92 1,946.70 960.25 986.45
<br /> 19 31,025.47 1,946.70 930.66 1,016.04
<br /> 20 30,009.43 1,946.70 900.18 1,046.52
<br /> 21 28,962.91 1,946.70 868.79 1,077.91
<br /> 22 27,885.00 1,946.70 836.46 1,110.25
<br /> 23 26,774.75 1,946.70 803.15 1,143.55
<br /> 24 25,631.21 1,946.70 768.85 1,177.85
<br /> 25 24,453.35 1,946.70 733.52 1,213.18
<br /> 26 23,240.17 1,946.70 697.13 1,249.57
<br /> 27 21,990.60 1,946.70 659.65 1,287.06
<br /> 28 20,703.54 1,946.70 621. 04 1,325.67
<br /> 29 19,377.87 1,946.70 581. 27 1,365.43
<br /> 30 18,012.44 1,946.70 540.31 1,406.39
<br /> 31 16,606.05 1,946.70 498.13 1,448.58
<br /> 32 15,157.48 1,946.70 454.67 1,492.03
<br /> 33 13,665.45 1,946.70 409.92 1,536.78
<br /> 34 12,128.66 1,946.70 363.82 1,582.88
<br /> 35 10,545.78 1,946.70 316.34 1,630.36
<br /> 36 8,915.41 1,946.70 267.43 1,679.27
<br /> 37 7,236.14 1,946.70 217.06 1,729.64
<br /> 38 5,506.50 1,946.70 165.18 1,781. 53
<br /> 39 3,724.98 1,946.70 111. 74 1,834.97
<br /> 40 1,890.01 1,946.70 56.69 1,890.01
<br />
<br />EXHIBIT C
<br />
|