|
<br />COLORADO WATER CONSERVATION BOARD
<br />
<br />LOAN REPAYMENT SCHEDULE
<br />
<br />Borrower
<br />
<br />Guenzi Farms, Inc.
<br />
<br />Loan Contract Number
<br />Principal
<br />Interest Rate
<br />Frequency
<br />Term (In Years)
<br />First Payment Due
<br />Payment Amount
<br />
<br />C150174
<br />$351,998.00
<br />2.50%
<br />Annual
<br />30
<br />March 1, 2006
<br />$16,817.63
<br />
<br />Preliminary
<br />
<br />Loan Annual Annual Payment Principal
<br />Payment Payment Due Principal Interest
<br />No. Date Amount BALANCE
<br />
<br /> $ 351,998.00
<br />1 I-Mar-06 $16,817.63 $ 8,017.68 $ 8,799.95 $ 343,980.32
<br />2 I-Mar-07 $16,817.63 $ 8,218.12 $ 8,599.51 $ 335,762.20
<br />3 I-Mar-08 $16,817.63 $ 8,423.57 $ 8,394.06 $ 327,338.63
<br />4 I-Mar-09 $16,817.63 $ 8,634.16 $ 8,183.47 $ 318,704.47
<br />5 I-Mar-1O $16,817.63 $ 8,850.02 $ 7,967.61 $ 309,854.45
<br />6 I-Mar-ll $16,817.63 $ 9,071.27 $ 7,746.36 $ 300,783.18
<br />7 I-Mar-12 $16,817.63 $ 9,298.05 $ 7,519.58 $ 291,485.13
<br />8 I-Mar-13 $16,817.63 $ 9,530.50 $ 7,287.13 $ 281,954.63
<br />9 I-Mar-14 $16,817.63 $ 9,768.76 $ 7,048.87 $ 272,185.87
<br />10 I-Mar-15 $16,817.63 $ 10,012.98 $ 6,804.65 $ 262,172.89
<br />11 I-Mar-16 $16,817.63 $ 10,263.31 $ 6,554.32 $ 251,909.58
<br />12 I-Mar-17 $16,817.63 $ 10,519.89 $ 6,297.74 $ 241,389.69
<br />13 I-Mar-18 $16,817.63 $ 10,782.89 $ 6,034.74 $ 230,606.80
<br />14 I-Mar-19 $16,817.63 $ 11,052.46 $ 5,765.17 $ 219,554.34
<br />15 I-Mar-20 $16,817.63 $ 11,328.77 $ 5,488.86 $ 208,225.57
<br />16 I-Mar-21 $16,817.63 $ 11,611.99 $ 5,205.64 $ 196,613.58
<br />17 I-Mar-22 $16,817.63 $ 11,902.29 $ 4,915.34 $ 184,711.29
<br />18 I-Mar-23 $16,817.63 $ 12,199.85 $ 4,617.78 $ 172,511.44
<br />19 I-Mar-24 $16,817.63 $ 12,504.84 $ 4,312.79 $ 160,006.60
<br />20 I-Mar-25 $16,817.63 $ 12,817.46 $ 4,000.17 $ 147,189.14
<br />21 I-Mar-26 $16,817.63 $ 13,137.90 $ 3,679.73 $ 134,051.24
<br />22 I-Mar-27 $16,817.63 $ 13,466.35 $ 3,351.28 $ 120,584.89
<br />23 I-Mar-28 $16,817.63 $ 13,803.01 $ 3,014.62 $ 106,781.88
<br />24 I-Mar-29 $16,817.63 $ 14,148.08 $ 2,669.55 $ 92,633.80
<br />25 I-Mar-30 $16,817.63 $ 14,501.78 $ 2,315.85 $ 78,132.02
<br />26 I-Mar-31 $16,817.63 $ 14,864.33 $ 1,953.30 $ 63,267.69
<br />27 I-Mar-32 $16,817.63 $ 15,235.94 $ 1,581.69 $ 48,031.75
<br />28 I-Mar-33 $16,817.63 $ 15,616.84 $ 1,200.79 $ 32,414.91
<br />29 I-Mar-34 $16,817.63 $ 16,007.26 $ 810.37 $ 16,407.65
<br />30 I-Mar-35 $16,817.84 $ 16,407.65 $ 410.19 $
<br />TOTALS $504,529.11 I $351,998.00 I $152,531.11 $0.00
<br />
<br />Amort Guenzi C150174 0605.x1s
<br />
<br />SSB 6/10/2005
<br />
|