HomeMy WebLinkAboutResolution - 91-240 - Special Assessments - 10/22/1991 CITY OF EDEN PRAIRIE
HENNEPIN COUNTY, MIN ESOTA
RESOLUTION 91240A
WHEREAS, pursuant to proper notice duly given as required by law, the City Council has met
and heard and passed upon all objections in the proposed assessments for the following
improvements to wit:
(See Exhibit A attached)
NOW, THEREFORE, BE IT RESOLVED by the City Council of the City of Eden Prairie:
1. Such proposed assessments are hereby accepted and shall constitute the special
assessment against the lands in the final assessment rolls, and each tract of land therein
included is hereby found to be benefitted by the improvement in the amount of the
assessment levied against it.
2. Such assessment shall be payable in equal annual installments extending over a period
of years as shown on Exhibit A. Installments shall bear interest at the rates shown on
Exhibit A, commencing January 1, 1992. No interest -shall be charged if the entire
assessment is paid on or before November 15, 1991.
3. The Clerk shall forthwith transmit a certified duplicate of this assessment to the County
Auditor to be extended on the property tax lists of the County, and such assessments
• shall be collected and paid over in the same manner as other municipal taxes beginning
in 1992.
4. It is hereby declared to be the intention of the Council to reimburse itself in the future
for the portion of the cost of this improvement paid for from municipal funds by levying
additional assessments, on notice and hearings as provided for the assessments being
made, upon any properties abutting on the improvements but not herein assessed for the
improvement when changed conditions relating to such properties make such assessment
feasible.
5. The assessment data of Resolution No. 91-225 is herein revised in accordance with
Exhibit A attached hereto.
FIRST APPROVED on October 22, 1991 with exceptions noted and finally adopted on
November 26, 1991.
Dougl s B. Tenpas, Mayor
ATTEST: SEAL
D. Arane, Clerk
3
Exhibit A
8. I.C. 52-203 Page 1 of 5
Street and Utilities on Staring Lane and Ridge Road Project Cost: $ 892,499.61
• City Share: $2,394.33/Lot x 40 Lots = $ 95,773.20
Lateral Sewer = $ 3,434.40 Lot Unit To be collected from connection fees $ 44,400.00
Lateral Water = $ 2,196.63 Lot Unit Net Assessment: $ 752,326.41
Streets/Drainage = $ 11,463.30 Lot Unit
Total = $ 17,094.33 Lot Unit 20 Years at 8.0 %
Parcel_ PID# Property Owner Legal Description Deferred 1997 1992
$Amount $Amount $Amount
...•m,..:!x..r.3E...:.. ,.�'i¢k?i2• :.�4..z�;'+:ixy;...;.. :�'$ .c.
.............
21-116-22-424M2 James L. Peterson Unplatted — 4,641.14 10,058.86
21-116-22-42-0003 Douglas Grindstaff Unplatted --- 4,641.14 10,058.86
21-116-22-42-0004 Raymond Campbell Unplatted — 4,641.14 10,058.86
21-116-22-42-0005 Gayle Olson Unplatted - --- 4,641.14 10,058.86
21-116-22-42-0006 Ward Olson Unplatted — 4,641.14 10,058.86
21-116-22-42-0007 Wendell T. Owens Unplatted — 4,641.14 10,058.86
21-116-22-42-0008 Douglas T. Olson Unplatted — 4,641.14 10,058.86
21-116-22-42-0009 Stephen J. Herbst Unplatted --- 4,641.14 10,058.86
C: M •i/.�ir: •.' NI �S'[''{�iH.��Yd: +:�••� ri�:W�tFA �j
.............................v:u::::r:::::r::. /y�v w: .v•.y:Y.{{.{ ryt?.w.+r;C;:::.i'{•i•:-:.:'{y/ ieGi.Vii .• M'
• ........ ............. ............. ......�{4{LIX.•4'...nrivvv.•:::v.n. .. v...,r .... :J.{4... :'�C... .ryi�.. ..f/Ci ....4C....
21-116-22-42-0013 Jerome T. Krebsbach Unplatted — 4,641.14 10,058.86
21-116-22-42-0016 William D. Gloede Unplatted — 4,641.14 10,058.86
21-116-22-42-0018 Ronald E. Ostman, Unplatted — 4,641.14 10,058.86
21-116-22-42-0019 Timothy Banker Unplatted --- 4,641.14 10,058.86
21-116-22-42-0020 Dean Olson Unplatted — 4,641.14 10,058.86
21-116-22-42-0021 Roger Bloom Brace's Bit L1B1 — 4,641.14 10,059.86
21-116-22-42-0022 Roger Bloom Brace's Bit L2B1 — 4,641.14 10,058.86
21-116-22-42-0023 Carl N. Hartell Brace's Bit L3B1 — 4,641.14 10,058.86
21-116-22-42-0024 Gerald Schwankl Brace's Bit L4B1 — 4,641.14 10,058.86
21-116-22-42-0025 John D. Butz Unplatted — 4,641.14 10,058.86
21-116-22-42-0027 Paul Edwardson Starring Pines L1131 — 4,641.14 10,058.86
21-116-22-42-0028 Robert Veatch Starring Pines L2B1 — 4,641.14 10,058.86
21-116-22-42-0029 Charles Ross Starring Pines UB1 — 4,641.14 10,058.86
21-116-22-42-0030 Steven Pederson Gopher Lane L1B1 — 4,641.14 10,058.86
21-116-22-42-0031 Martin Wyatt Gopher Lane L2B1 -- 4,641.14 10,058.86
21-116-22-42-0032 Patrick Bauer Gopher Lane UB1 — -0- 17,094.33
21-116-22-42-0033 Melvin Hansen Mel Hanson Add L1B1 — 4,641.14 10,058.86
21-116-22-42-0034 Michael Diem Mel Hanson Add L2B 1 — -0- 17,094.33
Exhibit A
Page 2 of 5
21-116-22-42-0037 Brian Nichols D.Swanson Add. Ll Bl 4,641.14 10,058.86
21416-22-42-0038 Allan Ulsby D.Swanson Add. L2 BI 4,641.14 10,058.86
• 21-116-22-42-0039* Brian Ohland Starring IlighIds LlBI -0- 34,188.66
4,641 4 10,051*86
21-116-22-42-0040 011mda Floro Starring Highlds L2B1 4,641.14 10,058.86
..................I........WO
--i N "M
..................... ..........
21-116-22-43-0006 George J. Adelmann Staffing Lake 1st MB 1 3,434.40 1,719.50
21-116-22-43-0007 Donald J-FJAer- -Starring Lake 1st L2131 3,434.40 -0-
21-116-22-43-0008 James Kessler Starring Lake 1st 13B 1 3,434.40
21-116-22-43-0010 Henry Guenther Staffing Lake 1st LIM2 4,641.14 10-,058.86
-21-11622-43-0011 _J-erohf&Johnson -Sffr-rffig-LWd 1§tL2BZ-- 4,641.14 I0Y,058.86
'21-116-2241-00127__ L3B2- 4',641.14 10-,U59.86
21-116-22-43-:0013 David-Aukes Starring Lake lst L4B2 4,641.14 10,058.86
21-116-22-43:0014'- Gordon Nix Starring Lake 1st L5B2 4,641.14 10,058.86
21-116-22-43-0015-- J-affies E.-Waldack Starring-Lake 1st L6B2 4,641.14 10,058.86
.. ......M,......... I........ .......
21-116-22-43-0017 Celia Fisher Starring Lake 1st L8B2 3,434.40 t,719.50
21-'116-22-43-0018-- Daniel Zimmerman "Stirring Lake 1st L9B2 = 3,434.40 ;o_
-21-116--2243-0019' Robert.C.', Nagel Staffing Lake 1st LI0B2 3,434.40 -0-
• 21-116-22-43-0020 Catherine Nelson Starring Lake 1st L11B2 3,434.40 -0-
-21--116-22-43-0021 Ronald L. Fisher Starring Lake 1st L12B2 3,434.40 -0-
'21-116-22-43-0022 Edward L. Fisher, Jr. Starring Lake 1st LUB2 3,434.40 -0-
21-116-2243-0023 All6n Schoff Starring Lake 1st L14B2 3,434.40
21-'116-22:43::W25-- -LeRoy Heitz Unplatted 4,641.14 10,058.86
21--116--2'143-0027 -Daniel Lindholm Unplatted 4,641.14 10,058:86
21-11 -43-0028' 'Craig Abraham Unplatted, 4,641.14 10,058.86
21-116-12-43-0031 Cliff And-erson III Starring Hghlds L3B1 4,641.09 10,058.91
--Each new parcel will be subject to a connection fee at time of subdivision and/or connection at prevailing rates.
(1991 rate is $7,400)
Exhibit A
5 f Page 3 of 5
9. L C. 52-205 .� - - - --
Utilities and street•improvements on Sunrise Circle East Project Cost: $763,150.71
and West. ✓
Outlot Storm Sewer'-- �� - $ 1,263.62 Lot Unit City Share: - $6,546.99/Lots z 20 = $ 130,939.80
Lateral Sewer _ $ 5,024.48 Lot Unit To be collected from connection fees $ 99,160.00
Lateral Water $ 2,906.09 Lot Unit Net Assessment: $533,030.91
Streets $12,052.80 Lot Unit - _ _
Total $21,246.99 Lot Unit 20 Years at 8 %
Parcel PID# Property Owner Legal Description Deferred _~ 1997 _1992
$Amount $Amount $Amount
21-116 22-24-0002•—_ _ Robert Mason-Homes_ _OutlotD,-Boulder Pte_ . _ ___ — 90.,969.93
21-116-22-31-0004,_. ._ -Steven Dunsworth __ _Unplatted__-._ _- 5,298.84 -9,401.16
:::w::.w:::::;...:........•nv:.w•}:•i},i}}ii'f.Y.nY.}:v}:.Y' .... .A w: :.:v:v..Y.r........ !ry...:::.r::y:.v:vv
:;••}..::.:•}......:....:...Y+..;..}:...•..}.:••...:.?.�.:.:#•.:.:...:.;.:....$.:...rri.t.<.S.i.:.:...{....,..:.:..F:..}vY$.;�}�•}..'•y}v�S'}}:x.}?;.:..{;y}?,!rA;:r+c..: :n.,..:•:.{rY.k.?v.?.:.{.r>t:.:.:O..,}fh,\xti{:Ai..h..'or:.^.:.':a..wr..i.::•.:.'.:n:::?v ?,?:.}.Jfi.:r.:.Y:.Jw:•::iv,g
+'?•.:_J
{>\}:{};};};};};; ; .... .'
;>
, N? +}}�• r: .
•}i:.}}}:.YY:::::t.%?..'-.:::.."..... h:.'+ r'
..:: J%{ nYri�'>vji%{::0;.•}'fit•:ni?{OX•'i:t%iiik'v.M'•:•%:':{:r}>%}.;.�.
•:•:. .:::•:•...>•:.:::::.:•::•::•:.v::•:::::::.:rF.' .!t......�. J�:-c,:.:3:?I�t.Y}:.:::%iySYrr,'.::}:.tir.,.... .:?,;'a':}r>:Yf,;?r}: : ,::w:.:..{{.-.:.:.y:.•.
'.:••+'•'N' Yi "' ..•• •'}`tJr: :v::r •..{fHiiiuA`'::. .O- %�:?•Y,:-''(iM� �.µ«d.;z;:::{> { iJ:':v+ '''
�:..v:::::::::_,?:.>%id:.....
.: :w:::::•::::w:::.v.:v:::::.:..:...... .:>?.:O}Y......n.....rv............m:^::::....:.n... ^::n.................................n:::::::::?.:.:.Li:::::fv:::.:.J.•}}%O:✓.•YY.-...:. .:t?....
-21a1L6-22 31,-OOQ?- -Scott.Calahan_._. __ _Unplatted- 5,299.94 9,401-16
•:::v::::::::::::x{{0;::r:..;.,.::u".....nA;O;.r....v. ^ ::...�'.C{.Y^.":.:;:?•}}v.;l...::.....:f•:F,.:.vv::::v:{vM...;tiJ Yi'.4'i•:
at,.::::/f.}%??{..v;..{d:•:>. { wox'�•.f;?:,:r& _ _ {..,-•r.:. }r{:S::J;c::r''J :'!?;{•:✓K:
•''.%'7�a�.::�:•�.�3:.' :.{�.�:'•'3if:Ft?LT;,..o-•::r•:•..•..s. {.+E�> � �7 Cir;�,,x,{�X+::"� .'�':��. ::. <;fe. „r<,.,o�C.v..� . •»•:.:�fa'�:"�:. -i' .�.i: -''•# 5:,�: x
...:.:::::::::::::n:•:.:::::::::::::n::..•.::::v.:.............::::::::.;}.Jr:O}}}}:•:{{.. ...... 4%:'...,:. .:... YJ..X•i
' v::.• xm::::r:.:n:v.:v::-.vn,x::::w:::::•.v:.::::'.iiJ::v'O'•}}. ..... .........::. .........;.,..
..........
v::;v:::::::::::::::::::::F.•}}i:•}:{}.:;'L)ii::ii:::•:i:.};{.;y:.i? ,;...�� •'v::::.v .....:w::::•}'{•Y':{{f.:•:?O:vvw:}:::::::}::n:...n...;0•>O ?xw.v..... �, :}
w::::::::::x:{:n;.................••..........n.•:;:.}.;: ::tttC/x•'•r:rii-? '!d::2}•.+fif.:r:::.!..1,..;..^.-}_Y'.%.•:::.}.,i..,};.:... •..Y! r.{fix , :...
:z''�'.,.�•:;�:.��3.{'.,�+.,,•:�?f,.:�.!� 'a�,.,»'�`><,••'•,L"l�th;;:{::.::>���' 5�.�•;>r•; . f.. Y{ #t;�A.�. ::>x,,',i�.,x..r..,~>�,�,'',tw: •<.'+.3�..��..::...:'• - •� .."
{{.::::::.}:::::..:.,:.::::.}:::::::.}::::::::::........h::{•,-:i.M::.4.:.}.....n}:t..............................r.......i.:v:..........................:.::Y::::::,Yr}}};.:.w..:.F..i.::}:...---...... � :. ;::.MM{?{t
•::•}:•}:•>;.::::::::::.}:.}}}:.}:•}:•}}•::::.>:•}}}:•}:.:••iJ>Yx?•»•:•:: ••is• Y';;Y.}y::-Y-.»i»:.Y:.}}-.iY»Yi}..x.:.............•.;...................................... ..........;...
v......:::::::::::•;..•;...., ..... ,•:::::?....:..;,!. JY {'X � r....:.v{..r....;.:J.. •:O•:::::.v::::.:'::r::::::::.....r.•::::::::::::::::::::;}:.;i:.:..,.,....t.. -:Yh:' �:Y
>:::+•}:•}i::.::::::.;::::.:.::;x;:;i:•:':}.:....::..:Y��.".}'::}::' gp%ffh.:; {...b rYY.{{J,y.i:.;G�•}xr;x;,.>`.::.,:., .:..�...::Jix",;:.•:'.' }:»j'%cY.;�:,;r
l.+ N ��SS
v'w:.............w:::::: ::::.::...:::••r�'' }.4Y.•Y.:i?:Yriiv:x}'::::::{.}:• + �v`? + 011, •+ ..n.......:;w:; :n...... ....... n........::.n.: ......?.>,:..:v. : ...:n......... rn-:. .i.IXd}::..v
,v,,vrd.. ...... .y�v.r.... :
v.{w::::::::+¢}w::.y�lrli���' :{rjtix't�:yJr�.•..�,fl� .. .. .::..+:}}"{ �i'M',-•.'.;y :.. r:,':+el•,r�,v
v y.
.v•r..
1 . ....:......t.:... ..:.::`.':..... ...:..::. ....... :.::}.+J�?!r'::•. .rhr}.r.c,v }whhYY:.}}}}}Yrx:;{?:::.. r..: ,::::::::::..}::::. .::.v:;}....::..:::::t•.....•.. r. }: }Y}N.srrrw}> •:t%Y.a}
21-116-22-31-0013 __ Lars Christianson Unplatted — 5,298.84 _9•,401.16
v:•iYP:+' 7:n+'+Y•-0kii. 'i{:'x"• i:M\%`'irYii�<%'r'.�v,.y};� 'i?'n'iG:?•:4:%tivi�{r }Y8+'t• �y
• v'�1 i 'ti'+ YL. :' 'ii: :ii' ?h{6:.?iY!;''i..+.{L; r::?•:0i•Or}xn '.'•?�..;: _ - %:$.:
::: 1.::1.13-: •:�31 1.14>::• ;:> ?xu:: �? . .:. ;. :_ ::.:::1a1€ d:r>v „{ ;,. 1 <'• '• :'? .....
. z roc
.; ... ',%?c)f^!....r.4�•,c{{.. .::.^•.•'L:.•:::.�:::::::.:?3bRh:,':i.•:.�::}?:. x<+ .`ikt.•:::11..::::::::..... %• .2.:•::::::::.:..«•
v:•:x:::.v::::::::::::::::w:::::::::;::}:::t]�i,..':.................::::::........ : ......:.}?..........::::. n.. ." .$......................ham-. :MJ$'• -'-
21-116-22-31-0015 John Frye - _ _ -Unplatted __ _ --- 5,298.84 9,401.16
21-116-22-31-0016 Charles Steffens Unplatted — 5,298.84 9,401.16
21-116-22-31-0017 Edward Korbel Unplatted_ — 5,298.84 9,401.16
217116-22-31-0018 Gregory Hart ____._. Unplatted — 5,298.84 9,401.16
......................,...,•::•}:•}i'{•}•.:?•.;:•i••>:.::.:v: .::.. ff•: ••y'i,•%::•;;}Y:•:.Y:::.F•}:•x::r:;:::�..ry.fty....;iJJ:%%Y.Y;:
.:..................:.:.........:..:.;•::.:........r.}{{.�::,::..{;,,?. :iF,i4�;" Y•.J•'.%{:{S,:f�'.yf ''.y;':#3'r,'•�' taswC?h+f.ty? ,S,!#Y,.,{3;,c;� n:{.;.};.<,:;rf,'`;' r,:i:a::::+, '.+::ifs•? ::•:h::;{T:;:::::%:�+,� {t�� �.�t }�� '�;{ t 1
..tr�...�•.Li#..�..it.•*:'A:?t'It��.................i.R�##�i��:lY.L:�,CCIl� »'•YYi<:d%.'::•'`•:+?.x%7c3f�•.�t�t.�r5:4::.rJ ,cGS::•}:t;:•^•.JhA }„r ..i�.`•f':`S't - :d'.- .:,j'.
.:...............:...:.........:........:....... ......:..... :::..: .......r:}rrrr.r:r...........}:.}},;r?tY::r�x ,-.v{{..:::::.::::::::.:.:.:::::::::.:::::.::.:::::.::}:•}}:•}J;•Y::.:>}>'�v}Yf:}}}:{.>:tu.:...................:rr.r.rrrr:r:::•::: ..::::......... ......h..?J.??:r>. i}}.... ..n,V.•f:.v....-
21-116-22-31-0020 Merle-Barnaal _ Eickholts L1B1 — 5,298.84 9,401.16
21-116-22-31-0021 Daniel Fiedler Eickholts L2B1 — 5,298.84 9,401.16
21-116-22-31-0022 James Osekowsky Eickholts L3131 — 5,298.84 9,401.16
21-116-22-31-0023 Louie Wiebold Eickbolts L4B1 — 5,298.80 9,401.20
21-116-22-31-0024 Kriss Eicholt Eickholts LSB1 — 5,024.48 1,263.62
21-116-22-31-0025 Marcia Eicholt Eickholts 1,6131 — 5,024.48 1,263.62
21-116-22-31-0026 Chris Brandvold Eickholts L7B1 — — 8,110.88
v:•}}:0;.}:{:::::::::v?•y:::::::::::n::::::::n:::::::::::: ...:.. .... i'.y:::::x+..h.v::.:::•i%Fx::::::::::::::::.......... :.rh}:•i%y{r:?r.:f Y:.;;.....v:: ........::.n..:.v:,-.-...;.;.}Y'>}}}}::{.;.
.......xn..... ..:::w..., r.......... ...........::::::::::::.:w:?•}}}'::i:'r{•i::ii:%i::..., ,:... .v.::::v....0: '::+.:...P. ..f ._.:..::Y..
.............r...r r....r......n.::::x::::;•v:....... ..............x.....n...vn.4............x�:.n..... ..v......,........{... ... .:. r/�:
.}}'v:v:-•:::•v. +:v.:w:............ ...:... .r:.v ...v...t~....:.....v::..?.:.....:. v.%+rk:' .x ±, ;YY.. : ...?-.-F..:,f,..: f.{.
{� a- rrhr:r: ::?•:{mv:{?•}YY.?{{{iv.n .{1..:: ..:.......:
•.{Y is l.''::11 '% :✓. ..:rr......:.
.•. !�k �a�'�xa��o:•�;a. use%::%•:{.•`:s�,;%::>::<•^••: •' 3k 1 €. =>:';... :::..: :. ...
............... ..... .............. ........ ....................:::v:::::}:}}.r-:{:i}?}}...............................x: :x:x.:.......
....................:............:.:...:..................:...:
.........................................
::;::{::O:o;y}:4;??;;}:O;O:•}}}>}:•}:•}:?•{::>:{•}:•}}:O;�}}:O;•:}':.}i}:•}rvx:+d•;Jy':.}•}O':Y:•Y/vY.•Y%.�•:•Y.r.:l.rF xtiiii::%Y '>:':xrYJi:. .Y.:}. .+i:% :i'%:+1;r
. . .: ..................
..:..r:� �.:...............?-:•.;:,}::::r::...... ;� H......:>�
........................................:..................: r:.v..,Y•:�.v. ................................::.:::.:::::::.::.:::::.r ......
J::::::::•Yr}:}:?:rd:0:•}:v:-v:::v>:J:O:??v}:•}::::r •:
.;v+:;}};O}>Y}}ryx:w::::v+?:.;.•:{::::::::,•v::::::rrrr,{:;'{{�:.......f::.........,hrr:r:v::v:xx:M.:::rx:.:r;••:::v::::w:::;•v:•:/v:r.•:v::::xrw4Y!/5...vr. :r-:x:..r : r•} ..?,.:.%:%n'r'•:•.: .Y.v.: Oiy:..;...jll:J:.}y- �:. J+i1..!!J
:$:'�.L.. 1!'•'::,�.�'.:ri ..; i:•:<..::w::.:. $:}}��Y.O:•:::i ii.f..hr v '�r .�fx
�.�.E.�..:,.�..;�4�s1��:d.:•..,...x?.{:,�'a.�,.stir:�+'�.,,.(`�TFai€ >>€•Y,:..:., .:: x?f tJ>.;.� �J]`�.�s::%
*** Each new parcel will he subject to a connection fee at time of subdivision and/or connection at prevailing rates.
(1991 rate is$7,400)
S Exhibit A
' Page 4 of 5
REPAYMENT SCHEDULE
STARING LANE D/RI GE ROAD
20 Years at 8%
Year -- Balance - Principal - Interest Total P & I
10,058.86- 502.94 938.83* 1,441.77
2 ---- ~- 9,555.92 _._ 502.94 764.47 1,267.41
3 9,052.98 502.94 724.24 1,227.18
4 8,550.04 502.94 684.00 1.,186.94 -
5 - 8,047.10 502.94 643.77 1,146.71
6 12,185.25 812.35 974.82 1.1787.17
7 11,372.90 812.35 909.83 11722.18
..8 . 101-560.55 - __ 812.35 _. _ 844.84 1,657.19
• 9 - - -9,748.20 . 812.35 779.86 1,592.21 -
-10 - 8,935.85 812.35 714.87 1,527.22 -
11 8,123.50 812.35 649.88 11462.23
12 7,311.15 812.35 594.89 1,397.24
13 6,498.80 812.35 _ 519.90 1,332.25
14 5,686.45 812.35 454.92 1,267.27 -
15 4,824.10 812.35 389.93 19202.28
16 4,061.75 812.35 . 324.94 1,137.29
17 3,249.40 81235 259.95 1,072.30
18 2,437.05 812.35 194.96 1,007.31
19 1,624.70 812.35 129.98 942.33
20 812.35 812.40 64.99 877.39
14,700.00 11,553.87 26,253.87
* First year interest is for 14 months (November and December 1991 and 1992)
c,y Exhibit A
Page 5 of 5
REPAYMENT SCHEDULE
SUNRISE CIRCLE
20 Years at 8%
Year Balance Principal Interest Total P & I
1 9,401.16 470.06 877.44* 1,347.50
2 8,931.10 470.06 714.49 1,184.55
3 8,461.04 470.06 676.88 11146.94
4 7,990.98 470.06 639.28 1,109.34
5 7,520.92 470.06 601.67 1,071.73
6 12,349.70 823.31 987.98 1,811.29
7 11,526.39 823.31 922.11 1,745.42
8 10,703.08 823.31 856.25 1,679.56
• 9 9,879.77 823.31 790.38 1,613.69
10 9,056.46 823.31 724.52 1,547.83
11 8,233.15 823.31 658.65 19481.96
12 7,409.84 823.31 592.79 1,416.10
13 69586.53 823.31 526.92 1,350.23
14 51763.22 823.31 461.06 1,284.37
15 4,939.91 823.31 395.19 1,218.50
16 49116.60 823.31 329.33 1,152.64
17 3,293.29 823.31 263.46 1,086.77
18 2,469.98 823.31 197.60 1,020.91
19 1,646.67 823.31 131.73 955.04
20 823.36 823.36 65.87 889.78
14,700.00 11,413.60 26,113.60
* First year interest is for 14 months (November and December 1991 and 1992)