|
City of Louisville
<br />Note Payable
<br />Colorado Water Conservation Board
<br />The loan was issued in 1983 at a total amount of $1,588,270.73 at 5% interest.
<br />The loan was to take the Harper Lake Raw Water Storage from 62.2 acre feet to 715 acre
<br />feet. Water tap fees are the source of payment.
<br />Year
<br />Interest
<br />Amount
<br />Principal
<br />Amount
<br />Total
<br />Payment
<br />Principal
<br />Balance
<br />1996
<br />1997
<br />1998
<br />1999
<br />2000
<br />2001
<br />2002
<br />2003
<br />2004
<br />2005
<br />2006
<br />2007
<br />2008
<br />2009
<br />2010
<br />2011
<br />2012
<br />2013
<br />2014
<br />2015
<br />2016
<br />2017
<br />2018
<br />2019
<br />2020
<br />2021
<br />2022
<br />2023
<br />2024
<br />TOTAL
<br />66,210.78 22,672.07
<br />65, 077.13 23, 805.72
<br />63, 886.79 24, 996.06
<br />62,636.93 26,245.92
<br />61, 324.57 27, 558.28
<br />59, 946.59 28, 936.26
<br />58,499.71 30,383.14
<br />56, 980.49 31, 902.36
<br />55,385.29 33,497.56
<br />53,710.34 35,172.51
<br />51, 951.63 36, 931.22
<br />50,104.99 38, 777.86
<br />48,166.01 40,716.84
<br />46,130.07 42,752.78
<br />43, 992.33 44, 890.52
<br />41, 747.71 47,135.14
<br />39,390.84 49,492.01
<br />36, 916.13 51, 966.72
<br />34, 317.67 54, 565.18
<br />31,589.29 57,293.56
<br />28,724.48 60,158.37
<br />25,716.42 63,166.43
<br />22, 557.96 66, 324.89
<br />19,241.56 69,641.29
<br />15,759.34 73,123.51
<br />12,102.99 76,779.86
<br />8,263.82 80,619.03
<br />4,232.97 84,649.88
<br />88,882.85
<br />88, 882.85
<br />88, 882.85
<br />88, 882.85
<br />88,882.85
<br />88,882.85
<br />88, 882.85
<br />88, 882.85
<br />88, 882.85
<br />88, 882.85
<br />88, 882.85
<br />88, 882.85
<br />88,882.85
<br />88, 882.85
<br />88, 882.85
<br />88, 882.85
<br />88, 882.85
<br />88,882 85
<br />88, 882.85
<br />88, 882.85
<br />88,882.85
<br />88, 882.85
<br />88,882.85
<br />88, 882.85
<br />88,882.85
<br />88, 882.85
<br />88, 882.85
<br />88,882.85
<br />$1,324,154.97
<br />1,301,482.90
<br />1,277,677.18
<br />1,252,681.12
<br />1,226,435.20
<br />1,198, 876.92
<br />1,169, 940.66
<br />1,139, 557.52
<br />1,107,655.16
<br />1,074,157.60
<br />1, 038, 985.09
<br />1, 002, 053.87
<br />963,276.01
<br />922, 559.17
<br />879, 806.39
<br />834, 915.87
<br />787,780.73
<br />738,288.72
<br />686, 322.00
<br />631, 756.82
<br />574,463.26
<br />514,304.89
<br />451,138.46
<br />384,813.57
<br />315,172.28
<br />242, 048.77
<br />165,268.91
<br />84,649.88
<br />0.00
<br />$1,164, 564.83 $1, 324,154.97 $2, 488, 719.80
<br />$0.00
<br />31
<br />
|