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 />75-133-1105 <br /> <br />Excelsior Properties <br /> <br />Interest Start Date: 1-Dec-99 <br />Repayment Period: 5 yrs <br />Interest Rate: 7.00% <br /> <br /> Assessments: Quantity Unit Measure Unit Price <br />A. Sidewalk Construction 269.03 FF 12.00 <br /> <br />Amount <br /> 3,228.36 <br /> <br />YEAR <br /> <br />1999 <br />2OOO $ <br />2001 $ <br />2002 $ <br />2003 $ <br />2004 $ <br /> <br /> ANNUAL <br />PAYMENT <br /> <br />890.85 <br />826.46 <br />781.26 <br />736.07 <br />690.87 <br /> <br />$ 3,925.51 <br /> <br /> PRINCIPAL <br /> PAYMENT <br />$ <br />$ 645.67 <br />$ 645.67 <br />$ 645.67 <br />$ 645.67 <br />$ 645.67 <br /> <br /> INTEREST <br /> PAYMENT <br />$ - <br />$ 245.18 <br />$ 180.79 <br />$ 135.59 <br />$ 90.39 <br />$ 45.20 <br /> <br />Total Annual Payments <br /> <br />PRINCIPAL <br />REMAINING <br />$ 3,228.36 <br />$ 2,582.69 <br />$ 1,937.02 <br />$ 1,291.34 <br />$ 645.67 <br />$ - <br /> <br />o:\proj\803570j\0564\assesssch 5 4/23/99 <br /> <br /> <br />