EXHIBIT A
<br /> COLORADO WATER CONSERVATION BOARD
<br /> LOAN REPAYMENT SCHEDULE
<br /> Borrower Colorado Parks and Wildlife
<br /> Loan Contract Number CT 2016-2162
<br /> Principal $6,504,850.00
<br /> Interest Rate 0.00%
<br /> Frequency Annual
<br /> Term(In Years) 30
<br /> First Payment Due September 1,2017
<br /> Payment Amount $216,828.33
<br /> Loan Annual Annual
<br /> Payment Payment Payment Principal Interest Principal
<br /> No. Due Date Amount BALANCE
<br /> $ 6,504,850.00
<br /> 1 1-Sep-17 $216,828.33 $ 216,828.33 $ - $ 6,288,021.67
<br /> 2 1-Sep-18 $216,828.33 $ 216,828.33 $ - $ 6,071,193.34
<br /> 3 1-Sep-19 $216,828.33 $ 216,828.33 $ - $ 5,854,365.01
<br /> 4 1-Sep-20 $216,828.33 $ 216,828.33 $ - $ 5,637,536.68
<br /> 5 1-Sep-21 $216,828.33 $ 216,828.33 $ - $ 5,420,708.35
<br /> 6 1-Sep-22 $216,828.33 $ 216,828.33 $ - $ 5,203,880.02
<br /> 7 1-Sep-23 $216,828.33 $ 216,828.33 $ - $ 4,987,051.69
<br /> 8 1-Sep-24 $216,828.33 $ 216,828.33 $ - $ 4,770,223.36
<br /> 9 1-Sep-25 $216,828.33 $ 216,828.33 $ - $ 4,553,395.03
<br /> 10 1-Sep-26 $216,828.33 $ 216,828.33 $ - $ 4,336,566.70
<br /> 11 1-Sep-27 $216,828.33 $ 216,828.33 $ - $ 4,119,738.37
<br /> 12 1-Sep-28 $216,828.33 $ 216,828.33 $ - $ 3,902,910.04
<br /> 13 1-Sep-29 $216,828.33 $ 216,828.33 $ - $ 3,686,081.71
<br /> 14 1-Sep-30 $216,828.33 $ 216,828.33 $ - $ 3,469,253.38
<br /> 15 1-Sep-31 $216,828.33 $ 216,828.33 $ - $ 3,252,425.05
<br /> 16 1-Sep-32 $216,828.33 $ 216,828.33 $ - $ 3,035,596.72
<br /> 17 1-Sep-33 $216,828.33 $ 216,828.33 $ - $ 2,818,768.39
<br /> 18 1-Sep-34 $216,828.33 $ 216,828.33 $ - $ 2,601,940.06
<br /> 19 1-Sep-35 $216,828.33 $ 216,828.33 $ - $ 2,385,111.73
<br /> 20 1-Sep-36 $216,828.33 $ 216,828.33 $ - $ 2,168,283.40
<br /> 21 1-Sep-37 $216,828.33 $ 216,828.33 $ - $ 1,951,455.07
<br /> 22 1-Sep-38 $216,828.33 $ 216,828.33 $ - $ 1,734,626.74
<br /> 23 1-Sep-39 $216,828.33 $ 216,828.33 $ - $ 1,517,798.41
<br /> 24 1-Sep-40 $216,828.33 $ 216,828.33 $ - $ 1,300,970.08
<br /> 25 1-Sep-41 $216,828.33 $ 216,828.33 $ - $ 1,084,141.75
<br /> 26 1-Sep-42 $216,828.33 $ 216,828.33 $ - $ 867,313.42
<br /> 27 1-Sep-43 $216,828.33 $ 216,828.33 $ - $ 650,485.09
<br /> 28 1-Sep-44 $216,828.33 $ 216,828.33 $ - $ 433,656.76
<br /> 29 1-Sep-45 $216,828.33 $ 216,828.33 $ - $ 216,828.43
<br /> 30 1-Sep-46 $216,828.43 $ 216,828.43 $ - $ -
<br /> TOTALS $6,504,850.00 I $6,504,850.00 I $0.00 I $0.00
<br /> Amort CPW0915.xlsx SSB 10/8/2015
<br />
|