|
<br />09/16/2005
<br />10:24 am
<br />
<br />AMORTIZATION TABLE FOR CITY OF ELK RIVER PAGE 5
<br />SPECIAL ASSESSMENT: 20052 NORTHSTAR BUS PK. YEAR STARTED: 2006
<br />INFO FOR 75-753-0205, DECLINING BALANCE METHOD
<br />CURRENT PRINCIPAL: 129,720.67, APR INTEREST: 5.5000000
<br />2006 BEGINNING PRINCIPAL LEFT: 129,720.67, APR INTEREST: 5.5000000
<br />
<br />iod Payment Toward Interest Toward Principal Outstanding
<br />6 20,701.26 7,729.19 12,972.07 116,748.60
<br />2007 19,393.24 6,421.17 12,972.07 103,776.53
<br />2008 18,679.78 5,707.71 12,972.07 90,804.46
<br />2009 17,966.32 4,994.25 12,972.07 77,832.39
<br />2010 17,252.85 4,280.78 12,972.07 64,860.32
<br />2011 16,539.39 3,567.32 12,972.07 51,888.25
<br />2012 15,825.92 2,853.85 12,972.07 38,916.18
<br />2013 15,112.46 2,140.39 12,972.07 25,944.11
<br />2014 14,399.00 1,426.93 12,972.07 12,972.04
<br />2015 13,685.50 713.46 12,972.04 0.00
<br />169,555.72 39,835.05 129,720.67
<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 />
|