|
<br />09/16/2005
<br />10:24 am
<br />
<br />AMORTIZATION TABLE FOR CITY OF ELK RIVER PAGE 3
<br />SPECIAL ASSESSMENT: 20052 NORTHSTAR BUS PK. YEAR STARTED: 2006
<br />INFO FOR 75-753-0115, DECLINING BALANCE METHOD
<br />CURRENT PRINCIPAL: 84,886.32, APR INTEREST: 5.5000000
<br />2006 BEGINNING PRINCIPAL LEFT: 84,886.32, APR INTEREST: 5.5000000
<br />
<br />.d Payment Toward Interest Toward Principal Outstanding
<br />13,546.44 5,057.81 8,488.63 76,397.69
<br />2007 12,690.50 4,201.87 8,488.63 67,909.06
<br />2008 12,223.63 3,735.00 8,488.63 59,420.43
<br />2009 11,756.75 3,268.12 8,488.63 50,931.80
<br />2010 11,289.88 2,801.25 8,488.63 42,443.17
<br />2011 10,823.00 2,334.37 8,488.63 33,954.54
<br />2012 10,356.13 1,857.50 8,488.63 25,465.91
<br />2013 9,889.26 1,400.63 8,488.53 16,977.28
<br />2014 9,422.38 933.75 8,488.53 8,488.55
<br />2015 8,955.53 466.88 8,488.55 0.00
<br />110,953.50 26,067.18 84,885.32
<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 />
|