|
<br />ASSESSMENT SCHEDULE
<br />Constant Annual Payment Method
<br />
<br />Project :
<br />Project No:
<br />Owner:
<br />
<br />CSAH 14 Watermain
<br />616-01-123
<br />T. S.Herr
<br />7247 Main Street
<br />CentervWe, MN 55038
<br />
<br />Parcell.D. Number 15-31.22-44.0008
<br />
<br />Interest Start Date:
<br />Repayment Period:
<br />Interest Rate:
<br />
<br />November 15, 2002
<br />10 Yrs
<br />8.00%
<br />
<br />Assessments:
<br />Watermain Improvements
<br />
<br />Unit Measure
<br />LS
<br />
<br />Unit Price
<br />$4,330,00
<br />
<br />Amount
<br />$4,330,00
<br />
<br />YEAR SCHEDULED PRINCIPAL INTEREST PRINCIPAL
<br /> PAYMENT PAYMENT PAYMENT REMIANING
<br />2002 $4,330,00
<br />2003 $689,90 $298,90 $391,00 $4,031,10
<br />2004 $645,30 $322,81 $322,49 $3,708.29
<br />2005 $645,30 $348,64 $296,66 $3,359,65
<br />2006 $645.30 $376,53 $268,77 $2,983,12
<br />2007 $645,30 $406,65 $238,65 $2,576,47
<br />2008 $645,30 $439,18 $206,12 $2,137.29
<br />2009 $645,30 $474,32 $170,98 $1,662,97
<br />2010 $645,30 $512.26 $133,04 $1,150.71
<br />2011 $645.30 $553.24 $92,06 $597,47
<br />2012 $645.30 $597.50 $47.80 ($0,03)
<br />
<br />$6,497.60 Total Scheduled Payment
<br />
<br />Interest Due Prior to Assessment Included in Payment #1:
<br />
<br />End Contruction:
<br />Assessment Start Date:
<br />
<br />11/15/2002
<br />1/1/2003
<br />
<br />Pre.assessment Interest Due
<br />
<br />$44.60
<br />
|