Laserfiche WebLink
Project: <br />Project No: <br />Parcel: <br /> <br />Owner: <br /> <br />ASSESSMENT SCHEDULE <br />Constant Principal Payment Method <br /> <br />1999 Elk River SchoolStreetlmprovements <br />803570J <br />75-133-1102 <br /> <br />Elk River lSD No. 728 <br /> <br />Interest Start Date: 1-Dec-99 <br />Repayment Period: 10 yrs <br />Interest Rate: 7.00% <br /> <br />Assessments: Quantity <br />Street and Utility <br />Improvements 1 <br /> <br />Unit Measure <br />LS <br /> <br />Unit Price <br />94,694.62 <br /> <br />Amount <br /> <br /> 94,694.62 <br /> <br />YEAR <br /> <br />1999 <br />2OOO $ <br />2001 $ <br />2002 $ <br />2003 $ <br />2004 $ <br />2005 $ <br />2006 $ <br />2007 $ <br />2008 $ <br />2009 $ <br /> <br /> ANNUAL <br />PAYMENT <br /> <br />16 661.07 <br />15 435.22 <br />14 772.36 <br />14 109.50 <br />13 446.64 <br />12 783.77 <br />12 120.91 <br />11 458.05 <br />10 795.19 <br />10 132.32 <br /> <br />$ 131,715.03 <br /> <br /> PRINCIPAL <br /> PAYM E N T <br />$ - $ <br />$ 9,469.46 $ <br />$ 9,469.46 $ <br />$ 9,469.46 $ <br />$ 9,469.46 $ <br />$ 9,469.46 $ <br />$ 9,469.46 $ <br />$ 9,469.46 $ <br />$ 9,469.46 $ <br />$ 9,469.46 $ <br />$ 9,469.46 $ <br /> <br />Total Annual Payments <br /> <br />INTEREST <br />PAYMENT <br /> <br /> 7,191.60 <br /> 5,965.76 <br /> 5,302.90 <br /> 4,640.04 <br /> 3,977.17 <br /> 3,314.31 <br /> 2,651.45 <br /> 1,988.59 <br /> 1,325.72 <br /> 662.86 <br /> <br />PRINCIPAL <br />REMAINING <br />$ 94,694.62 <br />$ 85,225.16 <br />$ 75,755.70 <br />$ 66,286.24 <br />$ 56,816.77 <br />$ 47,347.31 <br />$ 37,877.85 <br />$ 28,408.39 <br />$ 18,938.92 <br />$ 9,469.46 <br />$ <br /> <br />o:\proj\80357Oj\O564\assesssch 1 4/23/99 <br /> <br /> <br />