|
<br />--
<br />"
<br />
<br />County Fund #
<br />Internal Fund#312
<br />
<br />Project 2004 Street Project
<br />Project No.:
<br />Parcel: 23-31-22-32-0011
<br />Street Address: 1601 laMotte Drive
<br />
<br />Owner:
<br />
<br />City of St. Paul
<br />
<br />Interest Start Date:
<br />Repayment Period (years):
<br />Interest Rate:
<br />
<br />Assessments:
<br />
<br />Street Project
<br />
<br />ASSESSMENT SCHEDULE
<br />Constant Annual Payment Method
<br />
<br />Lot
<br />Block:
<br />Addition:
<br />
<br />December 31,2004
<br />15
<br />6.40%
<br />
<br />Unit Measure
<br />LS
<br />
<br /> SCHEDULED PRINCIPAL INTEREST PRINCIPAL
<br /> No, YEAR PAYMENT PAYMENT PAYMENT REMAINING
<br />) 1 2005 $2,370.51 $934.80 $1,435.71 $21,498.21
<br /> 2 2006 $2,370.51 $994.62 $1,375.89 $20,503.59
<br /> 3 2007 $2,370.51 $1,058.28 $1,312.23 $19,445.31
<br /> 4 2008 $2,370.51 $1,126.01 $1,244.50 $18,319.30
<br /> 5 2009 $2,370.51 $1,198.07 $1,172.44 $17,121.22
<br /> 6 2010 $2,370.51 $1,274.75 $1,095.76 $15,846.47
<br /> 7 2011 $2,370.51 $1,356.34 $1,014.17 $14,490.14
<br /> 8 2012 $2,370.51 $1,443.14 $927.37 $13,047.00
<br /> 9 2013 $2,370.51 $1,535.50 $835.01 $11,511.49
<br /> 10 2014 $2,370.51 $1,633.77 $736.74 $9,877.72
<br /> 11 2015 $2,370.51 $1,738.34 $632.17 $8,139.39
<br /> 12 2016 $2,370.51 $1,849.59 $520.92 $6,289.80
<br /> 13 2017 $2,370.51 $1,967.96 $402.55 $4,321.83
<br /> 14 2018 $2,370.51 $2,093.91 $276.60 $2,227.92
<br /> 15 2019 $2,370.51 $2,227.92 $142.59 $0.00
<br /> $22,433.01 $13,124.63
<br /> $35,557.64 Total Scheduled Payment
<br />
<br />End Construction:
<br />Assessment Start Date:
<br />
<br />Pre-assessment Interest Due
<br />
<br />$119.01
<br />
<br />Assessment
<br />Unit Price Amount
<br />$22,314.00 $22,433.01
<br />
|