|
<br />.
<br />
<br />.
<br />
<br />Colorado Water Conservation Board
<br /> Construction Fund Loan Program
<br /> Amortization Schedule
<br />Project Sponsor Town of LYONS Principal $280,500
<br />Contract #C153721 Interest 5.00%
<br /> Term 20
<br /> Annual Payment $22,508.05
<br />Period Balance Payment Interest Principal
<br />1 280,500.00 22,508.05 14,025.00 8,483.05
<br />2 272,016.95 22,508.05 13,600.85 8,907.20
<br />3 263,109.76 22,508.05 13,155.49 9,352.56
<br />4 253,757.20 22,508.05 12,687.86 9,820.19
<br />5 243,937.01 22,508.05 12,196.85 10,311.20
<br />6 233,625.82 22,508.05 11,681.29 10,826.75
<br />7 222,799.06 22,508.05 11,139.95 11,368.09
<br />8 211,430.97 22,508.05 10,571.55 11,936.50
<br />9 199,494.47 22,508.05 9,974.72 12,533.32
<br />10 186,961.15 22,508.05 9,348.06 13,159.99
<br />11 173,801.16 22,508.05 8,690.06 13,817.99
<br />12 159,983.18 22,508.05 7,999.16 14,508.89
<br />13 145,474.29 22,508.05 7,273.71 15,234.33
<br />14 130,239.96 22,508.05 6,512.00 15,996.05
<br />15 114,243.91 22,508.05 5,712.20 16,795.85
<br />16 97,448.06 22,508.05 4,872.40 17,635.64
<br />17 79,812.42 22,508.05 3,990.62 18,517.42
<br />18 61,294.99 22,508.05 3,064.75 19,443.30
<br />19 41,851.69 22,508.05 2,092.58 20,415.46
<br />20 21,436.23 22,508.05 1,071.81 21,436.23
<br /> ....."9.$450~6091;;;/~m9'66lY!9'11'.',A.':'J;tj;::$t80-:s0lYtlOl
<br /> ,,;'..vJ-,,*'/-,?, '~. .",,,.,'w7."'-:/ __c.- _ju.uw.'; -"--""/>>4'!';V;.;;,;;;/., _'m',' u' _ .~;
<br />
<br />Prepared by J.S. lilian, 9/3/96
<br />
|