Laserfiche WebLink
ASSESSMENT SCHEDULE <br />Constant Principal Payment Method <br /> <br />Project: Boston Street and Concord Street Utility and Street Improvements <br />Project No: 818860J <br />Parcel: <br /> <br />Owner: <br /> c/o <br />Address: <br /> <br />Interest Start Date: December 1, 2003 <br />Repayment Period: 15 yrs <br />Interest Rate: 5.50% <br /> <br />Assessments: Quantity <br />SANITARY SEWER AND 1 <br />WATERMAIN <br /> <br />Unit Measure <br /> LS <br /> <br />Unit Price <br />17,243.41 <br /> <br />Amount <br /> 17,243.41 <br /> <br />ANNUAL PRINCIPAL INTEREST <br />PAYMENT PAYMENT PAYMENT <br /> <br />PRINCIPAL <br />REMAINING <br /> <br />2003 $0.00 <br />2004 $2,178.50 $1,149.56 <br />2005 $2,034.72 $1,149.56 <br />2006 $1,971.50 $1,149.56 <br />2007 $1,908.27 $1,149.56 <br />2008 $1,845.04 $1,149.56 <br />2009 $1,781.82 $1,149.56 <br />2010 $1,718.59 $1,149.56 <br />2011 $1,655.37 $1,149.56 <br />2012 $1,592.14 $1,149.56 <br />2013 $1,528.92 $1,149.56 <br />2014 $1,465.69 $1,149.56 <br />2015 $1,402.46 $1,149.56 <br />2016 $1,339.24 $1,149.56 <br />2017 $1,276.01 $1,149.56 <br />2018 $1,212.79 $1,149.56 <br /> <br />$0.00 <br />$1,028.94 <br />$885.16 <br />$821.94 <br />$758.71 <br />$695.48 <br />$632.26 <br />$569.03 <br />$505.81 <br />$442.58 <br />$379.36 <br />$316.13 <br />$252.90 <br />$189.68 <br />$126.45 <br />$63.23 <br /> <br />$17 243.41 <br />$16 093.85 <br />$14 944.29 <br />$13 794.73 <br />$12 645.17 <br />$11 495.61 <br />$10 346.05 <br />$9 196.49 <br />$8046.92 <br />$6897.36 <br />$5747.80 <br />$4.598.24 <br />$3,448.68 <br />$2,299.12 <br />$1,149.56 <br />$0.00 <br /> <br />Note: <br /> <br /> $24,911.06 Total Annual Payment <br /> <br />The interest payment for the year 2004 includes $80.55 <br />for interest accrued from December 01, 2003 to January 01, 2004. <br /> <br />Page I <br /> <br /> <br />