Laserfiche WebLink
ASSESSMENT SCHEDULE <br />Constant Principal Payment Method <br /> <br />Project: 1999 Elk River School Street Improvements <br />Project No: 803570J <br />Parcel: 75-133-1103 <br /> <br />Owner: Central Lutheran Church <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 />642.89 <br /> <br />Unit Measure <br />FF <br /> <br />Unit Price <br />12.00 <br /> <br />Amount <br /> 7,714.68 <br /> <br />YEAR <br /> <br />1999 <br />2000 $ <br />2001 $ <br />2002 $ <br />2003 $ <br />2004 $ <br /> <br />ANNUAL PRINCIPAL <br />PAYMENT PAYMENT <br /> $ $ <br /> 2,128.83 $ 1,542.94 $ <br /> 1,974.96 $ 1,542.94 $ <br /> 1,866.95 $ 1,542.94 $ <br /> 1,758.95 $ 1,542.94 $ <br /> 1,650.94 $ 1,542.94 $ <br /> <br />9,380.63 Total Annual Payments <br /> <br />INTEREST <br />PAYMENT <br /> $ <br /> 585.89 $ <br /> 432.02 $ <br /> 324.02 $ <br /> 216.01 $ <br /> 108.01 $ <br /> <br />PRINCIPAL <br />REMAINING <br /> 7,714.68 <br /> 6,171.74 <br /> 4,628.81 <br /> 3,085.87 <br /> 1,542.94 <br /> <br />o:\proj\803570j\0564\assesssch 4 4~23~99 <br /> <br /> <br />