|
Project
<br />
<br />Project No.:
<br />
<br />Parcel:
<br />
<br />EAST ELK RIVER
<br />
<br />800110J
<br />
<br />75-011-1201
<br />
<br />Roger and Jean Eull
<br />
<br />Interest Start Data:
<br />
<br />Repayment Period (Years):
<br />
<br />Interest Rate:
<br />
<br /> Assessment
<br />
<br />SAN. SEWER & WATER
<br />
<br /> ASSESSMENT SCHEDULE
<br />
<br />Constant Principal Payment Method
<br />
<br />SEPTEMBER 1, 1999
<br />15
<br />7.50%
<br />
<br />Lot:
<br />
<br />Block:
<br />
<br />Addition:
<br />
<br />Quantity_ Unit Measur~ Unit Price Amount
<br />28.22 PER ACRE $6,000.00 $169,320.00
<br />
<br />YEAR
<br />
<br />1999
<br />
<br />2000
<br />
<br />2001
<br />
<br />2002
<br />
<br />2003
<br />
<br />2004
<br />
<br />2005
<br />
<br />2006
<br />
<br />2007
<br />
<br />2008
<br />
<br />2009
<br />
<br />2010
<br />
<br />2011
<br />
<br />2012
<br />
<br />2013
<br />
<br />2014
<br />
<br />ANNUAL PAYMENT PRINCIPAL PAYMENT
<br />
<br /> $0.00
<br />
<br />$28,231.60
<br />$23,140.40
<br />$22,293.80
<br />$21,447.20
<br />$20,600.60
<br />$19,754.00
<br />$18,907.40
<br />$18,060.80
<br />$17,214.20
<br />$16,367.60
<br />$15,521.00
<br />$14,674.40
<br />$13,827.80
<br />$12,981.20
<br />$12,134.60
<br />
<br /> 0.00
<br />
<br />$11 288.00
<br />$11 288.00
<br />$11 288.00
<br />$11288.00
<br />$11 288.O0
<br />$11 288.00
<br />$11 288.00
<br />$11 288.00
<br />$11 288.00
<br />$11 288.00
<br />$11 288.00
<br />$11 288.00
<br />$11 288.00
<br />$11 288.00
<br />$11 288.0O
<br />
<br />$275,156.60 TOTAL OF ANNUAL PAYMENTS
<br />
<br />INTEREST PAYMENT
<br />
<br />PRINCIPAL REMAINING
<br />
<br />$0.00 $169,32d.00
<br />$16,943.60 $158,032.00
<br />$11,852.40 $146,744.00
<br />$11,005.80 $135,456.00
<br />$10,159.20 $124,168.00
<br />$9,312.60 $112,880.00
<br />$8,466.00 $101,592.00
<br />$7,619.40 $90,304.00
<br />$6,772.80 $79,016.00
<br />$5,926.20 $67,728.00
<br />$5,079.60 $56,440.00
<br />$4,233.00 $45,152.00
<br />$3,386.40 $33,864.00
<br />$2,539.80 $22,576.00
<br />$1,693.20 $11,288.00
<br />$846.60 $0.00
<br />
<br />No Additional Notices will be senL If not prepaid or defemed, the first installment will appear on your Year 2000 property tax sttatament.
<br />
<br />O'~OtO/~O0110J~64~00110e$
<br />
<br />33
<br />
<br />
<br />
|