|
<br />Colorado Water Conservation Board
<br />Amortization Schedule
<br />
<br />.
<br />
<br />BORROWER: Hay-Bretherton
<br />
<br />LOAN AMOUNT:
<br />INTEREST:
<br />TERM:
<br />ANNUAL PAYMENT:
<br />
<br />$20,000.00
<br />4.000000%
<br />20
<br />$1,471.64
<br />
<br />CONTRACT: C153714
<br />
<br />PAYMENT DUE: APRIL
<br />
<br /> Beginning Principal Ending
<br /> Year Date Balance Payment Interest Reduction Balance
<br /> . . ..;1i~!~~i~li~~Z~!!!~1jj~JL~~]l1~@~~~~~!:ii::iii::iiIDi~;1Ji~itiJi~Jilii:!::iiiii~1!~~ig~::ii!ii:~:mi~~t~i.~@i:!!ii ^'M"~ m!!.~:1~,3?8 G6
<br /> ",,'~;-o' ,
<br /> 2 1998 $19,328.36 $1,471,64 $773.13 $698,50 $18,629.86
<br /> 3 1999 $18,629.86 $1,471.64 $745,19 $726.44 $17,903.42
<br /> 4 2000 $17,903.42 $1,471.64 $716.14 $755.50 $17,147,93
<br /> 5 2001 $17,147,93 $1,471.64 $685.92 $785.72 $16,362.21
<br /> 6 2002 $16,362.21 $1,471.64 $654.49 $817,15 $15,545.06
<br />. 7 2003 $15,545.06 $1,471.64 $621.80 $849,83 $14,695,23
<br />8 2004 $14,695,23 $1,471.64 $587,81 $883.83 $13,811.40
<br /> 9 2005 $13,811.40 $1,471.64 $552.46 $919.18 $12,89222
<br /> 10 2006 $12,892.22 $1,471.64 $515.69 $955.95 $11,936.28
<br /> 11 2007 $11,936.28 $1,471.64 $477.45 $994.18 $10,942.09
<br /> 12 2008 $10,94209 $1,471,64 $437,68 $1,033,95 $9,908.14
<br /> 13 2009 $9,908.14 $1,471.64 $396.33 $1,075,31 $8,832.83
<br /> 14 2010 $8,832.83 $1,471,64 $353.31 $1,118.32 $7,714.51
<br /> 15 2011 $7,714.51 $1,471,64 $308.58 $1,163.05 $6,551.46
<br /> 16 2012 $6,551.46 $1,471.64 $262.06 $1,209,58 $5,34188
<br /> 17 2013 $5,341,88 $1,471.64 $213,68 $1,257.96 $4,08392
<br /> 18 2014 $4,083.92 $1,471.64 $163,36 $1,308,28 $2,77564
<br /> 19 2015 $2,775.64 $1,471.64 $111.03 $1,360.61 $1,415.03
<br /> 20 2016 $1,415.03 $1,471,64 $56.60 $1.415.03 $0,00
<br /> $9,432.70 $20,000.00
<br />
<br />.
<br />
<br />10/6/97
<br />HA YBRETH_AMORT
<br />
|