Laserfiche WebLink
<br />. <br /> <br />. <br /> <br />. <br /> <br />Estimated Rate 01 Return for 1998 Construclion Fund Loans <br /> <br />Rale of Return = 4.13% <br /> <br /> Loveland DeWeese.Dv9 NorthPoudre IdahoS , Greele andLovld Blue Lake Fort Mor"an Starlin" Chatfield South Riverside Windsor GASP Groole Palisade Pur alolre WeD <br /> $2000000 $734000 $500 000 $955000 $308,000 $900 000 $4 000 000 $550000 $500 000 $450000 $925 000 $1 700 000 $375000 $172000 $500,000 Pres. Value <br /> 0.0475 0.04 0.04 0.05 0.0421 0.0575 0.04 0.0375 0.0475 0.0375 004 0.03 0.05 0.04 0.04 Total 01 Total <br />V,,, Disbursement 10 30 30 30 30 30 30 20 20 20 30 40 30 30 30 Po '"" Pavmenls <br />0 ($14569000 $14569000 ; 1$14569000 <br />1 $255874 $42447 $28915 $62124 $18269 $63645 $231320 $39579 $39275 $32383 $53493 $73546 $24394 $9947 $28915 .ft.1004126 $964301 <br />2 $255874 S42447 !C2B9tS !C62124 !t.18269 .t6364S $231320 ot39579 $39275 $32383 53493 !t.73546 .'1;24394 $9947 !l:28915 ft.1004128 <t926 057 <br />3 1255874 S42447 $28915 't62124 18269 <t83645 <t?31320 $39579 .<t39275 .<t32383 $53493 73546 24394 - <t9947 't28915 . t:1004129 $889328 <br />4 <t255874 <t.42447 't28915 $62124 $18269 63645 't231320 t:39579 - <t39275 m <t32383 $53493 $73546 $24394 $9947 '28915 ~()()4130 S854057 <br />5 $255874 $42447 $28915 $62124 $16269 $63645 231320 ~9579 $39275 - 't'l2383 $53493 $73546 $24394 $9947 $28915 $1004131 1820184 <br />6 't255874 $42447 -~8915 ~124 $18269 $83 645 $231320 $39579 eJ9275 -"'32383 $53493 $73546 $24394 <t9947 528915 <tl 004 132 <t787655 <br />7 5255874 $42447 28915 62124 .$18269 .$63645 5231320 <t39579 39275 32383 $53493 $73 546 524394 .<t9947 $28915 .<tl004133 .'1;756415 <br />. $255874 $42447 528Q15 't62124 <t18289 5A3 A45 t2..''l.1320 <t.'l9579 ~-':l.9275 $.32 3S3 <t53 493 $73 546 <t24394 - <t9947 <t28915 <t1004134 $726415 <br />9 S255S74 $42447 $26915 <t62124 18269 <t63645 <t:;l31320 $39579 $39275 <t32363 $53493 73546 $24394 - 1/:9947 $26915 $1004135 5697605 <br />10 't255874 $42447 <t26915 1/:62124 18269 .<t63645 .'t231320 1/:39579 1/:39275 <t32383 $53493 73546 24394 9947 't28915 ~004136 S669937 <br />11 1/:42447 1/:28915 --t:62124 $18269 63645 <t231320 ~9579 t39275 -.1/:32383 $53493 $73546 $24394 $9947 $28915 ~48263 $479424 <br />\2 2447 --;Z8915 ~124 516269 t6364S 231 320 39 519 39275 -"'32383 $53493 57'3546 $24394 S9947 S28 915 $7482&4 <t460410 <br />13 42447 $28915 62124 S18269 $63645 $231320 $39579 39275 32383 $53493 $73546 $24394 S9947 $28915 $748265 <t442150 <br />14 <t42447 $28915 62124 $18269 $63645 $231320 .4:39579 39275 32383 553493 $73546 524394 .'t9947 528915 <t746266 "24614 <br />15 <t42447 .'t26915 <t62124 518289 .!t63645 .t231320 .'t39579 .!t39275 .!t32383 $53493 573546 524394 <t9947 <t28915 $748267 <t407n3 <br />\. <t.42447 <t28915 <t62124 18269 .'t63645 $231 320 <t39 579 l'l39275 $32 383 53493 It.73546 <t24394 $9 947 't28915 't748268 $391601 <br />17 $42447 $28915 $62124 $16269 <t63645 5231320 $39579 <t39275 $32383 $53493 $73548 $24394 $9947 $28915 $748269 $376070 <br />1B 1/:42447 28915 . <t62124 18269 63645 <t231320 t39579 .1/:39275 <t32383 $53493 $73546 24394 9947 4128915 --';748270 $361154 <br />19 42447 28915 C62124 S18269 63645 <t231320 ~9579 . t39275 ...<t32363 $53493 $73546 $24394 9947 28915 --;748271 5346831 <br />20 2447 28915 ---.a2124 S18289 S53 645 1320 39579 --;.;g275 -41':1;2383 $53493 $73546 $24394 59947 8915 ~48272 l333075 <br />21 $42447 28915 2124 $18269 $63645 231320 $53493 $73546 $24394 $9947 $28915 637036 l272315 <br />22 542447 528915 2124 516269 $63 645 $231320 $53493 $73546 $24394 -'9947 528915 637037 !'l261514 <br />23 <t42447 528915 62124 $18269 563645 5231320 $53493 $73546 $24394 !t9947 $28915 $637038 .<t251143 <br />24 <t.42447 <t28915 62124 $16269 !;63645 !;23t 320 553493 $73546 !;24394 <t9947 Jt;28915 <t637 039 $241182 <br />25 $42,447 $28915 562124 $18269 $63645 $231320 $53493 $73546 $24394 $9947 $28915 $637040 5231617 <br />26 .<t4.2447 !t:"8915 Jt;62124 518269 !;63645 $231320 <t53493 $73546 !'l24394 .1/:9947 <t28915 .1/:637041 $222431 <br />27 <t42447 l'l28915 !t:A2124 $18269 !tA3645 5231320 53493 !'l73546 $24394 $9947 't28915 <t637 042 $213609 <br />" 't42447 't28915 't62124 18269 "'63645 $231320 53493 73546 24394 - "'9947 1/:26915 . t637 043 $205137 <br />29 $42447 1/:28915 $62 124 $18269 63645 $231320 $53493 $73,546 $24394 $9947 $28915 --;637044 $197001 <br />30 42447 --"'28915 <t62124 18269 63645 Jt;231320 $53493 73546 24394 9947 . ';;28915 --;637045 -'189188 <br />31 $73546 ~3577 !t20984 <br />32 $73546 73578 "'20152 <br />33 $73546 $73579 $19353 <br />34 $73546 $73580 $18586 <br />3S $73546 <t73581 $17849 <br />36 $73546 <t73582 $17141 <br />37 $73 546 $73583 $16462 <br />36 .!t73546 1/:73584 !;15809 <br />39 $73546 ~3585 !'l15182 <br />40 $73546 73586 $14580 <br />Total $7289 <br />