|
<br />09/16/2005
<br />10:24 am
<br />
<br />AMORTIZATION TABLE FOR CITY OF ELK RIVER PAGE 4
<br />SPECIAL ASSESSMENT: 20052 NORTHSTAR BUS PK. YEAR STARTED: 2006
<br />INFO FOR 75-753-0120, DECLINING BALANCE METHOD
<br />CURRENT PRINCIPAL: 277,673.99, APR INTEREST: 5.5000000
<br />2006 BEGINNING PRINCIPAL lEFT: 277,673.99, APR INTEREST: 5.5000000
<br />
<br />.:d Payment Toward Interest Toward Principal Outstanding
<br />44,312.14 16,544.74 27,767.40 249,906.59
<br />2007 41,512.26 13,744.86 27,767.40 222,139.19
<br />2008 39,985.06 12,217.66 27,767.40 194,371.79
<br />2009 38,457.85 10,690.45 27,767.40 166,604.39
<br />2010 36,930.64 9,163.24 27,767.40 138,836.99
<br />2011 35,403.43 7,636.03 27,767.40 111,069.59
<br />2012 33,876.23 6,108.83 27,767.40 83,302.19
<br />2013 32,349.02 4,581.62 27,767.40 55,534.79
<br />2014 30,821.81 3,054.41 '27,767.40 27,767.39
<br />2015. 29,294.60 1,527.21 27,767.39 0.00
<br />362,943.04 85,269.05 277,673.99
<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 />
|