|
<br />09/16/2005
<br />10:24 am
<br />
<br />AMORTIZATION TABLE FOR CITY OF ELK RIVER PAGE 6
<br />SPECIAL ASSESSMENT: 20052 NORTHSTAR BUS PK. YEAR STARTED: 2006
<br />INFO FOR 75-753-0210, DECLINING BALANCE METHOD
<br />CURRENT PRINCIPAL: 78,908.42, APR INTEREST: 5.5000000
<br />2006 BEGINNING PRINCIPAL LEFT: 78,908.42, APR INTEREST: 5.5000000
<br />
<br />riod Payment Toward Interest Toward Principal Outstanding
<br />6 12,592.47 4,701.63 7,890.84 71,017.58
<br />2007 11,796.81 3,905.97 7,890.84 63,126.74
<br />2008 11,362.81 3,471.97 7,890.84 55,235.90
<br />2009 10,928.81 3,037.97 7,890.84 47,345.06
<br />2010 10,494.82 2,603.98 7,890.84 39,454.22
<br />2011 10,060.82 2,169.98 7,890.84 31,563.38
<br />2012 9,626.83 1,735.99 7,890.84 23,672.54
<br />2013 9,192.83 1,301.99 7,890.84 . 15,781.70
<br />2014 8,758.83 867.99 7,890.84 7,890.86
<br />2015 8,324.86 434.00 7,890.86 0.00
<br />103,139.89 24,231.47 78,908.42
<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 />
|