Laserfiche WebLink
ASSESSMENT SCHEDULE • <br /> Constant Annual Payment Method <br /> Project: CROFT DRIVE RECONSTRUCTION Lot: TYPICAL <br /> Parcel: TYPICAL LOT Block: <br /> Addition: <br /> Interest Start Date: 01-Jan-94 <br /> Repayment Period: 15 years <br /> Interest Rate: 8.00% <br /> Assessments: Quantity Unit Measure Unit Price Amount <br /> a. STREET IMPROVEMENT 83 FF 40.85 (3,390.55 <br /> b. WATER SERVICE 1 EA 400.00 $400.00 <br /> C. <br /> d. <br /> e. <br /> ------------------------------------------------------ <br /> Total Assessment $3,790.55 <br /> YEAR ANNUAL PAYMENT PRINCIPAL INTEREST PRINCIPAL <br /> PAYMENT PAYMENT REMAINING <br /> 1993 $3,790.55 <br /> 1994 $442.85 $139.60 $303.24 $3,650.95 <br /> 1995 $442.85 $150.77 $292.08 $3,500.17 <br /> 1996 $442.85 $162.83 $280.01 $3,337.34 <br /> 1997 $442.85 $175.86 $266.99 $3,161.48 <br /> 1996 $442.65 $169.93 $252.92 $2,971.55 <br /> 1999 $442.85 $205.12 $237.72 $2,766.42 <br /> 2000 $442.85 $221.53 $221.31 $2,544.89" <br /> 2001 $442.85 $239.26 $203.59 $2,305.63 <br /> 2002 $442.65 $258.40 $184.45 $2,047.23 <br /> 2003 $442.85 $279.07 $163.78 $1,768.16 <br /> 2004 $442.65 $301.40 $141.45 $1,466.77. <br /> 2005 $442.65 $325.51 $117.34 $1,141.26 <br /> 2006 $442.85 $351.55 $91.30 $789.72 <br /> 2007 $442.85 $379.67 $63.18 $410.04 <br /> 2008 $442.85 $410.04 $32.80 $0.00 <br /> -------------------- <br /> $6,642.72 =Total of Annual Payments <br /> 10-Mar-93 <br />