|
COLORADO WATER CONSERVATIONBOARD
<br />LOAN REPAYMENT SCHEDULE
<br />Borrower Tom Hill
<br />Loan Contract Number C150233
<br />Principal $862,540.00
<br />Interest Rate 2.00%
<br />Frequency Annual '
<br />Term (In Years) 10
<br />First Payment Due May 1, 2010
<br />Payment Amount $96,023.58
<br />Loan Annual Annual Principal
<br />Payment Payment Payment Principal Interest B��CE
<br />No. Due Date Amount
<br />$ 862,540.00
<br />Adjust 1-May-09 $41,81137 $ 41,811.37 $ - $ 820,728.63
<br />1 1-May-10 $96,023.58 $ 79,609.01 $ 16,414.57 $ 741,119.62
<br />2 1-May-11 $96,023.58 $ 81,201.19 $ 14,82239 $ 659,918.43
<br />3 1-May-12 $96,023.58 $ 82,825.21 $ 13,198.37 $ 577,093.22
<br />4 1-May-13 $96,023.58 $ 84,481.72 $ 11,541.86 $ 492,611.50
<br />5 1-May-14 $96,023.58 $ 86,17135 $ 9,852.23 $ 406,440.15
<br />6 1-May-15 $96,023.58 $ 87,894.78 $ 8,128.80 $ 318,545.37
<br />7 1-May-16 $96,023.58 $ 89,652.67 $ 6,370.91 $ 228,892.70
<br />8 1-May-17 $96,023.58 $ 91,445.73 $ 4,577.85 $ 137,446.97
<br />9 1-May-18 $96,023.58 $ 93,274.64 $ 2,748.94 $ 44,172.33
<br />10 1-May-19 $45,055.78 $ 44,172.33 $ 883.45 $ -
<br />TOTALS $951,079.37 $862,540.00 $88,53937 $0.00
<br />Amort Hill C150233 1106.x1s/Repay ssb 5/7(2009
<br />
|