Laserfiche WebLink
CSCA Amortization Calculation <br /> Unit 155 <br /> Principal Amount of Fee Balance at 12131/10 Annual Pa ments (2011 ~ 2o2a) <br /> 16,236.74 $15,525.77 $1,644.58 <br /> <br /> Type ontslandiny Fee in Cell ASOVe Paying $2025.70 at closing Calculation based on New Balance <br /> Interest @ 5.75 <br /> Based on Ramsey County tl's: 1314.73+ 16,236]4 = $17,551 47. Seller to pay Cily 52,025.70 a( closing in October, leaving balance of 515,525.77 <br /> Estimated Amortization Schedule <br /> Ycal' Calendar/'ear Interest Princil?-ol OuP9Yandiny <br /> 1 2011 892.73 751.85 14,773.92 <br /> 2 2012 849.50 795.08 13,978.85 <br /> 3 2013 803.78 840.80 13,138.05 <br /> 4 2014 755.44 889.14 12,248.91 <br /> 5 2015 704.31 940.27 11,308.64 <br /> 6 2016 650.25 994.33 10,314.31 <br /> 7 2017 593.07 1,051.51 9,262.81 <br /> 8 2018 532.61 1,111.97 8,150.84 <br /> 9 2019 468.67 1,175.91 6,974.93 <br /> 10 2020 401.06 1,243.52 5,731.41 <br /> 11 2021 329.56 1,315.02 4,416.39 <br /> 12 2022 253.94 1,390.64 3,025.75 <br /> 13 2023 173.98 1,470.60 1,555.16 <br /> 14 2024 89.42 1,555.16 0.00 <br /> <br />