|
COLORADO WATER CONSERVATION BOARD
<br /> EMERGENCY LOAN REPAYMENT SCHEDULE
<br /> Borrower Culver Lateral Ditch Company PRELIMINARY
<br /> Loan Contract Number C150390
<br /> Principal $151,500.00
<br /> Interest Rate 2.30%
<br /> Frequency Annual
<br /> Payment Initiation Date March 1,2014
<br /> Term(In Years) 30
<br /> First Payment Due March 1,2018
<br /> Payment Amount $7,594.81 Based on 27 Years
<br /> Loan Annual Annual Principal
<br /> Payment Payment Payment Principal Interest
<br /> No. Due Date Amount BALANCE
<br /> $ 151,500.00
<br /> 1 1-Mar-15 $0.00 $ - $ - $ 151,500.00
<br /> 2 1-Mar-16 $0.00 $ - $ - $ 151,500.00
<br /> 3 1-Mar-17 $0.00 $ - $ - $ 151,500.00
<br /> 4 1-Mar-18 $7,594.81 $ 4,110.31 $ 3,484.50 $ 147,389.69
<br /> 5 1-Mar-19 $7,594.81 $ 4,204.85 $ 3,389.96 $ 143,184.84
<br /> 6 1-Mar-20 $7,594.81 $ 4,301.56 $ 3,293.25 $ 138,883.28
<br /> 7 1-Mar-21 $7,594.81 $ 4,400.49 $ 3,194.32 $ 134,482.79
<br /> 8 1-Mar-22 $7,594.81 $ 4,501.71 $ 3,093.10 $ 129,981.08
<br /> 9 1-Mar-23 $7,594.81 $ 4,605.25 $ 2,989.56 $ 125,375.83
<br /> 10 1-Mar-24 $7,594.81 $ 4,711.17 $ 2,883.64 $ 120,664.66
<br /> 11 1-Mar-25 $7,594.81 $ 4,819.52 $ 2,775.29 $ 115,845.14
<br /> 12 1-Mar-26 $7,594.81 $ 4,930.37 $ 2,664.44 $ 110,914.77
<br /> 13 1-Mar-27 $7,594.81 $ 5,043.77 $ 2,551.04 $ 105,871.00
<br /> 14 1-Mar-28 $7,594.81 $ 5,159.78 $ 2,435.03 $ 100,711.22
<br /> 15 1-Mar-29 $7,594.81 $ 5,278.45 $ 2,316.36 $ 95,432.77
<br /> 16 1-Mar-30 $7,594.81 $ 5,399.86 $ 2,194.95 $ 90,032.91
<br /> 17 1-Mar-31 $7,594.81 $ 5,524.05 $ 2,070.76 $ 84,508.86
<br /> 18 1-Mar-32 $7,594.81 $ 5,651.11 $ 1,943.70 $ 78,857.75
<br /> 19 1-Mar-33 $7,594.81 $ 5,781.08 $ 1,813.73 $ 73,076.67
<br /> 20 1-Mar-34 $7,594.81 $ 5,914.05 $ 1,680.76 $ 67,162.62
<br /> 21 1-Mar-35 $7,594.81 $ 6,050.07 $ 1,544.74 $ 61,112.55
<br /> 22 1-Mar-36 $7,594.81 $ 6,189.22 $ 1,405.59 $ 54,923.33
<br /> 23 1-Mar-37 $7,594.81 $ 6,331.57 $ 1,263.24 $ 48,591.76
<br /> 24 1-Mar-38 $7,594.81 $ 6,477.20 $ 1,117.61 $ 42,114.56
<br /> 25 1-Mar-39 $7,594.81 $ 6,626.18 $ 968.63 $ 35,488.38
<br /> 26 1-Mar-40 $7,594.81 $ 6,778.58 $ 816.23 $ 28,709.80
<br /> 27 1-Mar-41 $7,594.81 $ 6,934.48 $ 660.33 $ 21,775.32
<br /> 28 1-Mar-42 $7,594.81 $ 7,093.98 $ 500.83 $ 14,681.34
<br /> 29 1-Mar-43 $7,594.81 $ 7,257.14 $ 337.67 $ 7,424.20
<br /> 30 1-Mar-44 $7,594.96 $ 7,424.20 $ 170.76 $ -
<br /> TOTALS $205,060.02 I $151,500.00 $53,560.02
<br /> Amort Culver C150390 1213 SSB 8/15/2014
<br />
|