|
Hohlen Property Elk River Crossing Commercial Plat
<br />$207,000 Laterals
<br />
<br />Principal Outstanding: 207,000.00
<br />Interest Rate: 6.52%
<br />Interest Start Date: Sept. 1, 1999
<br />Term: 15
<br />
<br />Payment Year
<br />
<br />Payment Principal Interest
<br />
<br />2OO0
<br />2001
<br />2002
<br />2003
<br />2004
<br />2005
<br />2006
<br />2007
<br />2008
<br />2009
<br />2010
<br />2011
<br />2012
<br />2013
<br />2014
<br />
<br />31,795.20 13,800.00 17,995.20
<br />26,396.64 13,800.00 12,596.64
<br />25,496.88 13,800.00 11,696.88
<br />24,597.12 13,800.00 10,797.12
<br />23,697.36 13,800.00 9,897.36
<br />22,797.60 13,800.00 8,997.60
<br />21,897.84 13,800.00 8,097.84
<br />20,998.08 13,800.00 7,198.08
<br />20,098.32 13,800.00 6,298.32
<br />19,198.56 13,800.00 5,398.56
<br />18,298.80 13,800.00 4,498.80
<br />17,399.04 13,800.00 3,599.04
<br />16,499.28 13,800.00 2,699.28
<br />15,599.52 13,800.00 1,799.52
<br />14,699.76 13,800.00 899.76
<br />
<br />319,470.00 207,000.00 112,470.00
<br />
<br />Principal
<br />Outstanding
<br />
<br />207,000.00
<br />193,200.00
<br />179,400.00
<br />165,600.00
<br />151,800.00
<br />138,000.00
<br />124,200.00
<br />110,400.00
<br />96,600.00
<br />82,800.00
<br />69,000.00
<br />55,200.00
<br />41,400.00
<br />27,600.00
<br />13,800.00
<br />
<br />12/8/99Eastelkr
<br />
<br />
<br />
|