|
<br />09/16/2005
<br />10:24 am
<br />
<br />AMORTIZATION TABLE FOR CITY OF ELK RIVER PAGE 1
<br />SPECIAL ASSESSMENT: 20052 NORTHSTAR BUS PK. YEAR STARTED: 2006
<br />INFO FOR 75-753-0105, DECLINING BALANCE METHOD
<br />CURRENT PRINCIPAL: 265,419.26, APR INTEREST: 5.~000000
<br />2006 BEGINNING PRINCIPAL lEFT: 265,419.26, APR INTEREST: 5.5000000
<br />
<br />iod Payment Toward Interest Toward Principal Outstanding
<br />6 42,356.49 15,814.56 26,541.93 238,877.33
<br />2007 39,680.18 13,138.25 26,541.93 212,335.40
<br />2008 38,220.38 11,678.45 26,541.93 185,793.47
<br />2009 36,760.57 10,218.64 26,541.93 159,251.54
<br />2010 35,300.76 8,758.83 26,541.93 132,709.61
<br />2011 33,840.96 7,299.03 26,541.93 106,167.68
<br />2012 32,381.15 5,839.22 26,541.93 79,625.75
<br />2013 30,921.35 4,379.42 26,541.93 53,083.82
<br />2014 29,461.54 2,919.61 26,541.93 26,541.89
<br />2015 28,001.69 1,459.80 26,541.89 0.00
<br />346,925.07 81,505.81 265,419.26
<br />
<br />- THIS AMORTIZATION TABLE DISPLAYS A SCHEDULE OF PAYMENTS BASED ON THE NUMBER OF YEARS,
<br />- STARTING YEAR, AND INTEREST RATE OF SPECIAL ASSESSMENT DISTRICT 20052 (NORTHSTAR BUS PK).
<br />-IT DOES NOT TAKE INTO CONSIDERATION PAYOFFS OR ADVANCE PAYMENTS
<br />
<br />.
<br />
<br />.
<br />
|