Laserfiche WebLink
INDYLUBE <br />$24,700.00 MICRO LOAN <br />Amortization Schedule <br />Dated: October 28, 1993 Payable to: City of Elk River <br />Amount: $24,700.00 Due: First of Each Month <br />interest Rate: Variable -6%Initially <br />Adjusted Semi -Annually Based on Prime <br />Term: 180 Months <br />Payments: Monthly Principal 8 Interest Starting December 1, 1993 <br />Payment <br />Payments <br />Total <br />Unpaid <br />Int. <br />Period <br />Remaining <br />Payment <br />Principal <br />Interasi <br />Balance <br />&I11 <br />$24,700.00 <br />1 -Dec -93 <br />179 <br />208.43 <br />84.93 <br />12350 <br />24,615.07 <br />TOTAL 1993 <br />208.43 <br />84.93 <br />123.50 <br />1 -Jan -94 <br />178 <br />208.43 <br />85.35 <br />123.08 <br />24,529.72 <br />1 -Feb -94 <br />177 <br />208.43 <br />85.78 <br />122.65 <br />24,443.93 <br />1 -Mar -94 <br />176 <br />208.43 <br />86.21 <br />122.22 <br />24,357.72 <br />1 -Apr -94 <br />175 <br />208.43 <br />86.64 <br />121.79 <br />24,271.08 <br />1 -May -94 <br />174 <br />208.43 <br />87.07 <br />121.36 <br />24,184.01 <br />1 -Jun -94 <br />173 <br />218.29 <br />82.25 <br />136.04 <br />24,101.75 <br />6.75% <br />1 -Jul -94 <br />172 <br />218.29 <br />82.72 <br />135.57 <br />24,019.04 <br />1 -Aug -94 <br />171 <br />218.29 <br />83.18 <br />135.11 <br />23,935.85 <br />1 -Sep -94 <br />170 <br />218.29 <br />83.65 <br />134.64 <br />23,852.20 <br />1 -Oct -94 <br />169 <br />218.29 <br />84.12 <br />134.17 <br />23,768.08 <br />1 -Nov -94 <br />168 <br />218.29 <br />84.59 <br />133.70 <br />23.683.49 <br />1 -Dec -94 <br />167 <br />231.43 <br />78.47 <br />152.96 <br />23,605.01 <br />7.75% <br />TOTAL 1994 <br />2,583.32 <br />1,010.06 <br />1,573.26 <br />1 -Jan -95 <br />166 <br />231.43 <br />78.98 <br />152.45 <br />23,526.03 <br />1 -Feb -95 <br />165 <br />231.43 <br />79.49 <br />151.94 <br />23,446.54 <br />1 -Mar -95 <br />164 <br />231.43 <br />80.00 <br />151.43 <br />23,366.53 <br />1 -Apr -95 <br />163 <br />231.43 <br />80.52 <br />150.91 <br />23,286.01 <br />1 -May -95 <br />162 <br />231.43 <br />81.04 <br />150.39 <br />23,204.97 <br />1 -Jun -95 <br />161 <br />247.97 <br />73.93 <br />174.04 <br />23,131.04 <br />9.00% <br />i -Jul -95 <br />160 <br />247.97 <br />74.49 <br />173.48 <br />23,056.55 <br />1 -Aug -95 <br />159 <br />247.97 <br />75.05 <br />172.92 <br />22,981.51 <br />1 -Sep -95 <br />158 <br />247.97 <br />75.61 <br />172.36 <br />22,905.90 <br />1 -Oct -95 <br />157 <br />247.97 <br />76.18 <br />171.79 <br />22,829.72 <br />1 -Nov -95 <br />156 <br />247.97 <br />76.75 <br />171.22 <br />22,752.98 <br />1 -Dec -95 <br />155 <br />247.97 <br />82.06 <br />165.91 <br />22,670.91 <br />8.75% <br />TOTAL 1995 <br />2,892.94 <br />934.10 <br />1,958.84 <br />1 -Jan -96 <br />154 <br />245.53 <br />80.22 <br />165.31 <br />22,590.69 <br />1 -Feb -96 <br />153 <br />245.53 <br />80.81 <br />164.72 <br />22,509.88 <br />1 -Mar -96 <br />152 <br />245.53 <br />81.40 <br />164.13 <br />22,428.48 <br />1 -Apr -96 <br />151 <br />245.53 <br />81.99 <br />163.54 <br />22,346.49 <br />1 -May -96 <br />150 <br />245.53 <br />82.59 <br />162.94 <br />22,263.90 <br />1 -Jun -96 <br />149 <br />245.53 <br />92.47 <br />153.06 <br />22,171.43 <br />8.25% <br />i -Jul -96 <br />148 <br />238.35 <br />85.92 <br />152.43 <br />22,085.51 <br />1 -Aug -96 <br />147 <br />238.35 <br />86.51 <br />151.84 <br />21,999.00 <br />1 -Sep -96 <br />146 <br />238.35 <br />87.11 <br />151.24 <br />21,911.89 <br />