|
<br />09/16/2005
<br />10:24 am
<br />
<br />AMORTIZATION TABLE FOR CITY OF ELK RIVER PAGE 2
<br />SPECIAL ASSESSMENT: 20052 NORTH STAR BUS PK. YEAR STARTED: 2006
<br />INFO FOR 75-753-0110, DECLINING BALANCE METHOD
<br />CURRENT PRINCIPAL: 11 Q,591.34, APR INTEREST: 5.5000000
<br />2006 BEGINNING PRINCIPAL LEFT: 110,591.34, APR INTEREST: 5.5000000
<br />
<br />riod Payment Toward Interest Toward Principal Outstanding
<br />6 17,648.53 6,589.40 11,059.13 99,532.21
<br />2007 16,533.40 5,474.27 11,059.13 88,473.08
<br />2008 15,925.15 4,866.02 11,059.13 77,413.95
<br />2009 15,316.90 4,257.77 11,059.13 66,354.82
<br />2010 14,708.65 3,649.52 11,059.13 55,295.69
<br />2011 14,100.39 3,041.26 11 ,059.13 44,236.56
<br />2012 13,492.14 2,433.01 11,059.13 33,177.43
<br />2013 12,883.89 1,824.76 11,059.13 22,118.30
<br />2014 12,275.64 1,216.51 11,059.13 11,059.17
<br />2015 11,667.42 608.25 11,059.17 0.00
<br />144,552.11 33,960.77 110,591.34
<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 />
|