Laserfiche WebLink
ASSESSMENT SCHEDULE <br />Constant Principal Payment Method <br /> <br />Project: 1999 Elk River School Street Improvements <br />Project No: 803570J <br />Parcel: 75-133-1115 <br /> <br />Owner: Alan J. Hecker, et al. <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 />242.03 <br /> <br />Unit Measure <br />FF <br /> <br />Unit Price <br />12.00 <br /> <br />Amount <br /> 2,904.36 <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 /> 801.44 $ 580.87 $ <br /> 743.52 $ 580.87 $ <br /> 702.86 $ 580.87 $ <br /> 662.19 $ 580.87 $ <br /> 621.53 $ 580.87 $ <br /> <br />3,531.54 Total Annual Payments <br /> <br />INTEREST <br />PAYMENT <br /> $ <br /> 220.57 $ <br /> 162.64 $ <br /> 121.98 $ <br /> 81.32 $ <br /> 40.66 $ <br /> <br />PRINCIPAL <br />REMAINING <br /> 2,904.36 <br /> 2,323.49 <br /> 1,742.62 <br /> 1,161.74 <br /> 580.87 <br /> <br />o:\proj\803570j\0564\assesssch 6 4/23/99 <br /> <br /> <br />