|
EXHIBIT B
<br /> COLORADO WATER CONSERVATION BOARD
<br /> LOAN REPAYMENT SCHEDULE
<br /> Borrower Colorado Parks and Wildlife
<br /> Loan Contract Number CT 2018-2858
<br /> Principal 51,796,120.00
<br /> Interest Rate 0.00%
<br /> Frequency Annual
<br /> Term(In Years) 30
<br /> First Payment Due September I,2018
<br /> Payment Amount $59,870.67
<br /> Loan Annual Annual Principal
<br /> Payment Payment Payment Principal Interest BALANCE
<br /> No. Due Date Amount
<br /> $ 1,796,120.00
<br /> 1 1-Sep-18 $59,870.67 S 59,870.67 $ - $ 1,736,249.33
<br /> 1-Sep-19 $59,870.67 $ 59,870.67 $ - $ 1,676,378.66
<br /> 3 1-Sep-20 $59,870.67 $ 59,870.67 $ - $ 1,616,507.99
<br /> 4 1-Sep-21 $59,870.67 $ 59,870.67 $ - $ 1,556,637.32
<br /> 5 1-Sep-22 S59,870.67 $ 59,870.67 $ - $ 1,496,766.65
<br /> 6 1-Sep-23 $59,870.67 $ 59,870.67 $ - $ 1,436,895.98
<br /> 7 1-Sep-24 $59,870.67 $ 59,870.67 $ - $ 1,377.025.31
<br /> 8 1-Sep-25 $59,870.67 $ 59,870.67 $ - $ 1,317,154.64
<br /> 9 1-Sep-26 $59,870.67 $ 59,870.67 $ - $ 1,257,283.97
<br /> 10 1-Sep-27 $59,870.67 $ 59,870.67 $ - $ 1,197,413.30
<br /> I1 1-Sep-28 $59,870.67 $ 59,870.67 $ - $ 1,137,542.63
<br /> 12 1-Sep-29 $59,870.67 $ 59,870.67 $ - $ 1,077,671.96
<br /> 13 1-Sep-30 $59,870.67 $ 59,870.67 $ - $ 1,017,801.29
<br /> 14 1-Sep-31 $59,870.67 $ 59,870,67 $ - $ 957,930.62
<br /> 15 1-Sep-32 $59,870.67 $ 59,870.67 $ - $ 898,059.95
<br /> 16 1-Sep-33 $59,870.67 $ 59,870.67 $ - $ 838,189.28
<br /> 17 I-Sep-34 $59,870.67 $ 59,870.67 $ - S 778,318.61
<br /> 18 1-Sep-35 $59,870.67 $ 59,870.67 $ - S 718,447.94
<br /> 19 1-Sep-36 $59,870.67 $ 59,870.67 $ - $ 658,577.27
<br /> 20 1-Sep-37 $59,870.67 $ 59,870.67 $ - $ 598,706.60
<br /> 21 1-Sep-38 $59,870.67 $ 59,870.67 $ - $ 538,435.93
<br /> 22 1-Sep-39 $59,870.67 $ 59,870.67 $ - $ 478,965.26
<br /> 23 1-Sep-40 $59,870.67 $ 59,870.67 $ - $ 419,094.59
<br /> 24 1-Sep-41 $59,870.67 $ 59,870.67 $ - $ 359,223.92
<br /> 25 1-Sep-42 $59,870.67 $ 59,870.67 $ - $ 299,353.25
<br /> 2b 1-Sep-43 $59,870.67 $ 59,870.67 $ - $ 239,482.58
<br /> 27 1-Sep-44 $59,870.67 $ 59,870.67 $ - $ 179,611.91
<br /> 28 1-Sep-45 $59,870.67 $ 59,870.67 S - $ 119,741.24
<br /> 29 1-Sep-46 $59,870.67 $ 59,870.67 S - S 59,870.57
<br /> 30 1-Se.-47 $59,870.57 $ 59,870.57 $ - S -
<br /> TOTALS $1,796,120.00 51,796,120.00 $0.00 $0.00 1
<br /> Page 1ol1
<br /> Amort CPW Cf2018X 0118.xlsx SSD 1/31/2018
<br />
|