|
~,
<br />COLORADO WATER CONSERVATION BOARD
<br />LOAN REPAYMENT SCHEDULE
<br />Veits Irrigation Company
<br />Borrower
<br />(Number Six Ditch Company)
<br />Loan Contract Number C150205
<br />Principal $218,732.47
<br />Interest Rate 2.50%
<br />Frequency Annual
<br />Term (In Years) 30
<br />First Payment Due November 1, 2009
<br />Payment Amount $10,450.52
<br />Loan Annual
<br /> Annual Payment Principal
<br />Payment Payment Due Principal Interest
<br /> Amount BALANCE
<br />No. Date
<br />$ 218,732.47
<br />1 1-Nov-09 $10,450.52 $ 4,982.21 $ 5,468.31 $ 213,750.26
<br />2 1-Nov-10 $10,450.52 $ 5,106.76 $ 5,343.76 $ 208,643.50
<br />3 1-Nov-11 $10,450.52 $ 5,234.43 $ 5,216.09 $ 203,409.07
<br />4 1-Nov-12 $10,450.52 $ 5,365.29 $ 5,085.23 $ 198,043.78
<br />5 1-Nov-13 $10,450.52 $ 5,499.43 $ 4,951.09 $ 192,544.35
<br />6 1-Nov-14 $10,450.52 $ 5,636.91 $ 4,813.61 $ 186,907.44
<br />7 1-Nov-15 $10,450.52 $ 5,777.83 $ 4,672.69 $ 181,129.61
<br />8 1-Nov-16 $10,450.52 $ 5,922.28 $ 4,528.24 $ 175,207.33
<br />9 1-Nov-17 $10,450.52 $ 6,070.34 $ 4,380.18 $ 169,136.99
<br />10 1-Nov-18 $10,450.52 $ 6,222.10 $ 4,228.42 $ 162,914.89
<br />11 1-Nov-19 $10,450.52 $ 6,377.65 $ 4,072.87 $ 156,537.24
<br />12 1-Nov-20 $10,450.52 $ 6,537.09 $ 3,913.43 $ 150,000.15
<br />13 1-Nov-21 $10,450.52 $ 6,700.52 $ 3,750.00 $ 143,299.63
<br />14 1-Nov-22 $10,450.52 $ 6,868.03 $ 3,582.49 $ 136,431.60
<br />15 1-Nov-23 $10,450.52 $ 7,039.73 $ 3,410.79 $ 129,391.87
<br />16 1-Nov-24 $10,450.52 $ 7,215.72 $ 3,234.80 $ 122,176.15
<br />17 1-Nov-25 $10,450.52 $ 7,396.12 $ 3,054.40 $ 114,780.03
<br />18 1-Nov-26 $10,450.52 $ 7,581.02 $ 2,869.50 $ 107,199.01
<br />19 1-Nov-27 $10,450.52 $ 7,770.54 $ 2,679.98 $ 99,428.47
<br />20 1-Nov-28 $10,450.52 $ 7,964.81 $ 2,485.71 $ 91,463.66
<br />21 1-Nov-29 $10,450.52 $ 8,163.93 $ 2,286.59 $ 83,299.73
<br />22 1-Nov-30 $10,450.52 $ 8,368.03 $ 2,082.49 $ 74,931.70
<br />23 1-Nov-31 $10,450.52 $ 8,577.23 $ 1,873.29 $ 66,354.47
<br />24 1-Nov-32 $10,450.52 $ 8,791.66 $ 1,658.86 $ 57,562.81
<br />25 1-Nov-33 $10,450.52 $ 9,011.45 $ 1,439.07 $ 48,551.36
<br />26 l-Nov-34 $10,450.52 $ 9,236.74 $ 1,213.78 $ 39,314.62
<br />27 1-Nov-35 $10,450.52 $ 9,467.65 $ 982.87 $ 29,846.97
<br />28 1-Nov-36 $10,450.52 $ 9,704.35 $ 746.17 $ 20,142.62
<br />29 1-Nov-37 $10,450.52 $ 9,946.95 $ 503.57 $ 10,195.67
<br />30 1-Nov-38 $10,450.56 $ 10,195.67 $ 254.89 $ -
<br />TOTALS $3]3,515.64 $218,732.47 $94,783.17 $0.00
<br />Amort Number Six C150205 0905.x1s
<br />SSB 10/29/2008
<br />
|