Laserfiche WebLink
104 <br />Assessment Payback Table <br />Exmnple: 5.0% Interest Rate - $6.000 Assessment <br />Principal Annual Collectible <br />Year Principal Il Paid Interest Connty Fee TotaYear <br />1 <br />$6,000.00 <br />$400.00 <br />$300.00 $1.50 <br />$701.50 <br />2013 <br />2 <br />$5,600.00 <br />5400.00 <br />$280.00 $1.50 <br />$681.50 <br />2014 <br />3 <br />$5,200.00 <br />$400.00 <br />$260.00 $1.50 <br />$661.50 <br />2015 <br />4 <br />$4,800.00 <br />$400.00 <br />$240.00 $1.50 <br />$641.50 <br />2016 <br />5 <br />$4,400.00 <br />$400.00 <br />$220.00 $1.50 <br />$621.50 <br />2017 <br />6 <br />$4,000.00 <br />$400.00 <br />$200.00 $1.50 <br />$601.50 <br />2018 <br />7 <br />$3,600.00 <br />5400.00 <br />$180.00 $1.50 <br />$581.50 <br />2079 <br />8 <br />53,200.00 <br />5400.00 <br />$1GD.DD $1.50 <br />5561.50 <br />2020 <br />9 <br />$2,800.00 <br />_ $400.00 <br />_ <br />$140.00 $1.50 <br />_ <br />$541.50 <br />2021 <br />10 <br />52,400.00 <br />5400.00 <br />_ _ <br />5120.00 51.50 <br />5521.50 <br />2022 <br />11 <br />52,000.00 <br />5400.00 <br />5100.00 51.50 <br />5501.50 <br />2023 <br />12 <br />51,600.00_ <br />_ 54 00.00 <br />580.00__$1.50 <br />5481.50 <br />2024 <br />13 <br />$1,260.00 <br />5400.00 <br />560.00 SI.50 <br />11 <br />2025 <br />14 <br />5800.00 <br />$400.00 <br />__$461.50 <br />540.00 $1.50 <br />5441.50 <br />2026 <br />15 $400.00 <br />$400.00 <br />_..__-- <br />$6,000.00 <br />$20.00 $1.50 _-.___ <br />$2,400.00 $22.50 <br />$421.50 _ <br />_ 2027_ <br />___ <br />$8,422.50 <br />13 <br />Inic'est Fgnient orrh os as Principal is Paid <br />Assessment Payback Table <br />Example: 5.0% Interest Rate - $9,000 Assessment <br />Year <br />Principal <br />Principal <br />Paid <br />Imemst <br />Annual <br />County Fee <br />Total <br />Collectible <br />Year <br />1 <br />._____. <br />$9,000.00 <br />__.. <br />$600.00 <br />___._._._ <br />$450.00 <br />$1.50 <br />$1,051.50 <br />2013 <br />2 <br />$8,400.00 <br />$600.00 <br />$420.00 <br />51.50 <br />51,021.50 <br />__.____ <br />2014 <br />3 <br />$7,800.00 <br />5600.00 <br />5390.00 <br />$1.50 <br />$991.50 <br />2015 <br />_ 4 <br />$7,200.00 <br />$600.00 <br />$360.00 <br />$1.50 <br />$961.50 <br />2016 <br />5 <br />$6,600.00 <br />5600.00 <br />$330.00 <br />$1.50 <br />5931.50 <br />2017 <br />6 _ <br />$6,000.00 <br />$600.00 <br />$300.00 <br />$1.50 <br />$901.50 <br />2018 <br />7 <br />$5,400.00 <br />5600.00 <br />$270.00 <br />_ <br />$1.50 <br />5871.50 <br />2019 <br />8 <br />$4,800.00 <br />$600.00 <br />$240.00 <br />$1.50 <br />$841.50 <br />2020 <br />9 <br />$4,200.00 <br />5600.00 <br />$210.00 <br />$1.50 <br />$811.50 <br />2021 <br />10 <br />$3,600.00 <br />$600.00 <br />$180.00 <br />$1.50 <br />$781.50 <br />2022 <br />11 <br />$3,000.00 <br />$600.00 <br />$150.00 <br />$1.50 <br />5751.50 <br />2023 <br />12 <br />$2,400.00 <br />$600.00 <br />$120.00 <br />$1.50 <br />$721.50 <br />2024 <br />13 <br />$1,800.00 <br />$600.00 <br />$90.00 <br />$1.50 <br />$691.50 <br />2025 <br />14 <br />$1,200.00 <br />$600.00 <br />$60.00 <br />$1.50 <br />$661.50 <br />2026 <br />15 <br />$600.00 <br />5600.00 <br />$30.00 <br />$1.50 <br />5631.50 <br />2_027 <br />_ <br />$9,000.00 <br />$3,600.00 <br />$22.50 <br />512,622.50 <br />interest Payment IJectmes as Pnnetpal m t'mtl <br />1.10 <br />