|
<br />f
<br />
<br />f
<br />
<br />COLORADO WATER CONSERVATION BOARD
<br />
<br />LOAN REPAYMENT SCHEDULE
<br />
<br />Borrower
<br />
<br />Smart Brothers, 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 />C150177
<br />$233,000.00
<br />2.50%
<br />Annual
<br />30
<br />December 1, 2006
<br />$11,132.19
<br />
<br />Loan Annual Annual Payment Principal
<br />Payment Payment Due Principal Interest
<br />No. Date Amount BALANCE
<br />
<br /> $ 233,000.00
<br />1 l-Dec-06 $11,132.19 $ 5,307.19 $ 5,825.00 $ 227,692.81
<br />2 I-Dec-07 $11,132.19 $ 5,439.87 $ 5,692.32 $ 222,252.94
<br />3 I-Dec-08 $11,132.19 $ 5,575.87 $ 5,556.32 $ 216,677.07
<br />4 I-Dec-09 $11,132.19 $ 5,715.26 $ 5,416.93 $ 210,961.81
<br />5 I-Dec-l0 $11,132.19 $ 5,858.14 $ 5,274.05 $ 205,103.67
<br />6 l-Dec-ll $11,132.19 $ 6,004.60 $ 5,127.59 $ 199,099.07
<br />7 I-Dec-12 $11,132.19 $ 6,154.71 $ 4,977 .48 $ 192,944.36
<br />8 I-Dec-13 $11,132.19 $ 6,308.58 $ 4,823.61 $ 186,635.78
<br />9 I-Dec-14 $11,132.19 $ 6,466.30 $ 4,665.89 $ 180,169.48
<br />10 I-Dec-15 $11,132.19 $ 6,627.95 $ 4,504.24 $ 173,541.53
<br />11 I-Dec-16 $11,132.19 $ 6,793.65 $ 4,338.54 $ 166,747.88
<br />12 I-Dec-17 $11,132.19 $ 6,963.49 $ 4,168.70 $ 159,784.39
<br />13 I-Dec-18 $11,132.19 $ 7,137.58 $ 3,994.61 $ 152,646.81
<br />14 I-Dec-19 $11,132.19 $ 7,316.02 $ 3,816.17 $ 145,330.79
<br />15 l-Dec-20 $11,132.19 $ 7,498.92 $ 3,633.27 $ 137,831.87
<br />16 l-Dec-21 $11,132.19 $ 7,686.39 $ 3,445.80 $ 130,145.48
<br />17 I-Dec-22 $11,132.19 $ 7,878.55 $ 3,253.64 $ 122,266.93
<br />18 I-Dec-23 $11,132.19 $ 8,075.52 $ 3,056.67 $ 114,191.41
<br />19 I-Dec-24 $11,132.19 $ 8,277 .40 $ 2,854.79 $ 105,914.01
<br />20 I-Dec-25 $11,132.19 $ 8,484.34 $ 2,647.85 $ 97,429.67
<br />21 I-Dec-26 $11,132.19 $ 8,696.45 $ 2,435.74 $ 88,733.22
<br />22 I-Dec-27 $11,132.19 $ 8,913.86 $ 2,218.33 $ 79,819.36
<br />23 I-Dec-28 $11,132.19 $ 9,136.71 $ 1,995.48 $ 70,682.65
<br />24 I-Dec-29 $11,132.19 $ 9,365.12 $ 1,767.07 $ 61,317.53
<br />25 l-Dec-30 $11,132.19 $ 9,599.25 $ 1,532.94 $ 51,718.28
<br />26 l-Dec-3l $11,132.19 $ 9,839.23 $ 1,292.96 $ 41,879.05
<br />27 I-Dec-32 $11,132.19 $ 10,085.21 $ 1,046.98 $ 31,793.84
<br />28 l-Dec-33 $11,132.19 $ 10,337.34 $ 794.85 $ 21,456.50
<br />29 l-Dec-34 $11,132.19 $ 10,595.78 $ 536.41 $ 10,860.72
<br />30 I-Dec-35 $11,132.24 $ 10,860.72 $ 271.5 2 $
<br />TOTALS $333,965.75 I $233,000.00 I $100,965.75 $0.00
<br />
<br />Amort Smart Bras C 150 1 77 1104.xls
<br />
<br />SSB 12/7/2005
<br />
|