|
<br />, . - .
<br /> EXHIBIT C
<br />Repayment Schedule North Fork Water Conservancy District
<br />Principal $80.000.00 Payment $5.481. 71
<br />Interest 5\
<br />Term 28 Years
<br />==================================================================
<br />Period Principal Payment Interest Principal
<br /> Repayment
<br />==================================================================
<br />1 $80.000.00 $5.481. 71 $4.152.69 $1.329.02
<br />2 78.670.98 5.481.71 4.083.70 1.398.01
<br />3 77 . 272.97 5.481.71 4.011.13 1.470.58
<br />4 75,802.39 5,481. 71 3.934.80 1.546.91
<br />5 74.255.48 5.481.71 3.854.50 1.627.21
<br />6 72,628.27 5,481. 71 3,770.03 1. 711. 68
<br />7 70.916.59 5.481.71 3,681.18 1,800.53
<br />8 69.116.06 5,481. 71 3,587.72 1,893.99
<br />9 67,222.07 5.481.71 3.489.40 1,992.31
<br />10 65,229.77 5.481.71 3.385.99 2,095.72
<br />11 63,134.05 5.481.71 3,277.20 2,204.51
<br />12 60.929.54 5,481. 71 3.162.77 2,318.94
<br />13 58,610.60 5.481. 71 3.042.39 2,439.31
<br />14 56,171.28 5,481.71 2,915.77 2,565.94
<br />15 53.605.34 5.481.71 2.782.58 2.699.13
<br />16 50.906.21 5.481. 71 2,642.47 2,839.24
<br />17 48.066.97 5.481.71 2.495.09 2,986.62
<br />18 45.080.36 5,481.71 2.340.06 3.141.65
<br />19 41,938.70 5,481. 71 2,176.98 3,304.73
<br />20 38,633.98 5,481. 71 2.005.44 3,476.27
<br />21 35,157.70 5.481.71 1.824.99 3,656.72
<br />22 31.500.98 5.481.71 1.635.17 3,846.54
<br />23 27,654.44 5.481. 71 1.435.50 4,046.21
<br />24 23,608.24 5,481.71 1.225.47 4,256.24
<br />25 19,352.00 5,481.71 1. 004.54 4.477.17
<br />26 14,874.83 5,481. 71 772 .13 4,709.58
<br />27 10.165.25 5.481.71 527.66 4.954.05
<br />28 5.211.20 5.481. 71 270.51 5.211.20
<br />
<br />7166E
<br />
<br />EXHIBIT C
<br />
|