Laserfiche WebLink
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 />