|
ASSESSMENT SCHEDULE
<br />Constant Annual Payment Method
<br />
<br />Project: Boston Street and Concord Street Utility and Street
<br />Project No: 818860J
<br />Parcel:
<br />
<br />Owner:
<br /> c/o
<br />Address:
<br />
<br />Interest Start Date:
<br />Repayment Period:
<br />Interest Rate:
<br />
<br /> Assessments:
<br />Utility Improvements
<br />
<br />December 1, 2003
<br /> 20 yrs
<br /> 5.50%
<br />
<br />Quantity Unit Measure Unit Price
<br />I LS 17,243.41
<br />
<br />Amount
<br /> 17,243.41
<br />
<br />SCHEDULED PRINCIPAL INTEREST PRINCIPAL
<br />PAYMENT PAYMENT PAYMENT REMAINING
<br />
<br />2003 $0.00 $0.00 $17,243.41
<br />2004 $1,523.46 $494.53 $1,028.94 $16,748.88
<br />2005 $1,442.92 $521.73 $921.19 $16,227.15
<br />2006 $1,442.92 $550.42 $892.49 $15,676.73
<br />2007 $1,442.92 $580.70 $862.22 $15,096.03
<br />2008 $1,442.92 $612.64 $830.28 $14,483.40
<br />2009 $1,442.92 $646.33 $796.59 $13,837.07
<br />2010 $1,442.92 $681.88 $761.04 $13,155.19
<br />2011 $1,442.92 $719.38 $723.54 $12,435.81
<br />2012 $1,442.92 $758.95 $683.97 $11,676.86
<br />2013 $1,442.92 $800.69 $642.23 $10,876.17
<br />2014 $1,442.92 $844.73 $598.19 $10,031.44
<br />2015 $1,442.92 $891.19 $551.73 $9,140.25
<br />2016 $1,442.92 $940.20 $502.71 $8,200.05
<br />2017 $1,442.92 $991.91 $451.00 $7,208.14
<br />2018 $1,442.92 $1,046.47 $396.45 $6,161.67
<br />2019 $1,442.92 $1,104.03 $338.89 $5,057.64
<br />2020 $1,442.92 $1,164.75 $278.17 $3,892.89
<br />2021 $1,442.92 $1,228.81 $214.11 $2,664.09
<br />2022 $1,442.92 $1,296.39 $146.52 $1,367.69
<br />2023 $1,442.92 $1,367.69 $75.22 $0.00
<br />
<br />Note:
<br />
<br /> $28,938.89 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 1
<br />
<br />
<br />
|