Laserfiche WebLink
Project: <br />Project No: 803570J <br />Parcel: 75-133-1101 <br /> <br />ASSESSMENT SCHEDULE <br />Constant Principal Payment Method <br /> <br />1999 Elk River School Street Improvements <br /> <br />Owner: Excelsior Properties <br /> <br />Interest Start Date: 1-Dec-99 <br />Repayment Period: 5 yrs <br />Interest Rate: 7.00% <br /> <br /> Assessments: <br />A. Sidewalk Construction <br /> <br />Quantity <br />100.01 <br /> <br />Unit Measure <br />FF <br /> <br />Unit Price <br />12.00 <br /> <br />Amount <br /> 1,200.12 <br /> <br />YEAR <br /> <br />1999 <br />2OOO $ <br />2001 $ <br />2OO2 $ <br />2003 $ <br />2OO4 $ <br /> <br />ANNUAL PRINCIPAL <br />PAYMENT PAYMENT <br /> $ $ <br /> 331.17 $ 240.02 $ <br /> 307.23 $ 240.02 $ <br /> 290.43 $ 240.02 $ <br /> 273.63 $ 240.02 $ <br /> 256.83 $ 240.02 $ <br /> <br />1,459.28 Total Annual Payments <br /> <br />INTEREST <br />PAYMENT <br />- $ <br />91.14 $ <br />67.21 $ <br />50.41 $ <br />33.60 $ <br />16.80 $ <br /> <br />PRINCIPAL <br />REMAINING <br /> 1,200.12 <br /> 960.10 <br /> 720.07 <br /> 480.05 <br /> 240.02 <br /> <br />o:\proj\803570j\0564\assesssch 3 4/23/99 <br /> <br /> <br />