|
Repayment Schedule
<br />Principal
<br />Interest
<br />Term
<br />$1,800,000.00
<br />0.02
<br />North Pourde Irrig. Co.
<br />Yrly. Payment
<br />Payment.
<br />40 Years Cont. C-153
<br />$2,632,013.84
<br />$65,800.35
<br />Period Principal Payment Interest Principal
<br />Repayment
<br />4
<br />5
<br />6
<br />7
<br />8
<br />9
<br />10
<br />11
<br />12
<br />13
<br />14
<br />15
<br />16
<br />17
<br />18
<br />19
<br />20
<br />21
<br />22
<br />23
<br />24
<br />25
<br />26
<br />27
<br />28
<br />29
<br />30
<br />31
<br />32
<br />33
<br />34
<br />35
<br />36
<br />37
<br />38
<br />39
<br />40
<br />$1,800,000.00
<br />$1,770,199.65
<br />$1,739,803.30
<br />$1,708,799.02
<br />$1,677,174.66
<br />$1,644,917.80
<br />$1,612,015.81
<br />$1,578,455.78
<br />$1,544,224.55
<br />$1,509,308.70
<br />$1,473,694.53
<br />$1,437,368.07
<br />$1,400,315.09
<br />$1,362,521.04
<br />$1,323,971.12
<br />$1,284,650.19
<br />$1,244,542.85
<br />$1,203,633.36
<br />$1,161,905.68
<br />$1,119,343.45
<br />$1,075,929.97
<br />$1,031,648.23
<br />$986,480.84
<br />$940,410.11
<br />$893,417.97
<br />$845,485.98
<br />$796,595.36
<br />$746,726.92
<br />$695,861.11
<br />$643,977.99
<br />$591,057.20
<br />$537,078.00
<br />$482,019.21
<br />$425,859.25
<br />$368,576.09
<br />$310,147.27
<br />$250,549.87
<br />$189,760.52
<br />$127,755.38
<br />$64,510.14
<br />$65,800.35
<br />$65,800.35
<br />$65,800.35
<br />$65,800.35
<br />$65,800.35
<br />$65,800.35
<br />$65,800.35
<br />$65,800.35
<br />$65,800.35
<br />$65,800.35
<br />$65,800.35
<br />$65,800.35
<br />$65,800.35
<br />$65,800.35
<br />$65,800.35
<br />$65,800.35
<br />$65,800.35
<br />$65,800.35
<br />$65,800.35
<br />$65,800.35
<br />$65,800.35
<br />$65,800.35
<br />$65,800.35
<br />$65,800.35
<br />$65,800.35
<br />$65,800.35
<br />$65,800.35
<br />$65,800.35
<br />$65,800.35
<br />$65,800.35
<br />$65,800.35
<br />$65,800.35
<br />$65,800.35
<br />$65,800.35
<br />$65,800.35
<br />$65,800.35
<br />$65,800.35
<br />$65,800.35
<br />$65,800.35
<br />$65,800.35
<br />EXHIBIT C
<br />$36,000.00
<br />$35,403.99
<br />$34,796.07
<br />$34,175.98
<br />$33,543.49
<br />$32,898.36
<br />$32,240.32
<br />$31,569.12
<br />$30,884.49
<br />$30,186.17
<br />$29,473.89
<br />$28,747.36
<br />$28,006.30
<br />$27,250.42
<br />$26,479.42
<br />$25,693.00
<br />$24,890.86
<br />$24,072.67
<br />$23,238.11
<br />$22,386.87
<br />$21,518.60
<br />$20,632.96
<br />$19,729.62
<br />$18,808.20
<br />$17,868.36
<br />$16,909.72
<br />$15,931.91
<br />$14,934.54
<br />$13,917.22
<br />$12,879.56
<br />$11,821.14
<br />$10,741.56
<br />$9,640.38
<br />$8,517.19
<br />$7,371.52
<br />$6,202.95
<br />$5,011.00
<br />$3,795.21
<br />$2,555.11
<br />$1,290.20
<br />$29,800.35
<br />$30,396.35
<br />$31,004.28
<br />$31,624.37
<br />$32,256.85
<br />$32,901.99
<br />$33,560.03
<br />$34,231.23
<br />$34,915.85
<br />$35,614.17
<br />$36,326.46
<br />$37,052.98
<br />$37,794.04
<br />$38,549.93
<br />$39,320.92
<br />$40,107.34
<br />$40,909.49
<br />$41,727.68
<br />$42,562.23
<br />$43,413.48
<br />$44,281.75
<br />$45,167.38
<br />$46,070.73
<br />$46,992.14
<br />$47,931.99
<br />$48,890.63
<br />$49,868.44
<br />$50,865.81
<br />$51,883.12
<br />$52,920.79
<br />$53,979.20
<br />$55,058.79
<br />$56,159.96
<br />$57,283.16
<br />$58,428.82
<br />$59,597.40
<br />$60,789.35
<br />$62,005.14
<br />$63,245.24
<br />$64,510.14
<br />
|