Laserfiche WebLink
ASSESSMENT SCHEDULE <br /> Constant Annual Payment Method <br /> Project: 31ST AVENUE NW 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. CONSTRUCTION 87 FF 27.78 $2,416.86 <br /> b. WATER SERVICE 1 EA 300.00 $300.00 <br /> C. <br /> d. <br /> e. <br /> ------------------------------------------- Total Assessment $2,716.86 <br /> YEAR ANNUAL PAYMENT PRINCIPAL INTEREST PRINCIPAL <br /> PAYMENT PAYMENT REMAINING <br /> 1993 $2,716.86 <br /> 1994 $317.41 $100.06 $217.35 $2,616.80 <br /> 1995 $317.41 $108.07 $209.34 $2,508.73 <br /> 1996 $317.41 $116.71 $200.70 $2,392.02 <br /> 1997 $317.41 $126.05 $191.36 $2,265.98 <br /> 1998 $317.41 $136.13 $181.28 $2,129.84 <br /> 1999 $317.41 $147.02 $170.39 $1,982.82 <br /> 2000 $317.41 $158.78 $158.63 $1,824.04 <br /> 2001 $317.41 $171.49 $145.92 $1,652.55 <br /> 2002 $317.41 $185.21 $132.20 $1,467.35 <br /> 2003 $317.41 $200.02 $117.39 $1,267.32 <br /> 2004 $317.41 $216.02 $101.39 $1,051.30 <br /> 2005 $317.41 $233.31 $84.10 $818.00 <br /> 2006 $317.41 $251.97 $65.44 $566.03 <br /> 2007 $317.41 $272.13 $45.28 $293.90 <br /> 2008 $317.41 $293.90 $23.51 $0.00 <br /> -------------------- <br /> $4,761.14 =Total of Annual Payments <br /> 14-May-93 <br />