Laserfiche WebLink
Project: <br /> <br />Project No: <br />Parcel: <br /> <br />Owner: <br /> <br /> ASSESSMENT SCHEDULE <br />Constant Annual Payment Method <br /> <br />Boston Street and Concord Street Utility and Street <br />Improvements <br /> 818860J <br /> <br />Lot: <br />Block: <br />Addition: <br /> <br />Example <br />Assessment <br /> <br />Interest Start Date: 1-Dec-03 <br />Repayment Period: 15 yrs <br />Interest Rate: 6.00% <br /> <br />Assessments: Quantity <br />Utility Improvements 1 <br /> <br />Unit Measure <br />LS <br /> <br />Unit Price <br />17,500.00 <br /> <br />Amount <br /> 17,500.00 <br /> <br />YEAR <br /> <br />SCHEDULED PRINCIPAL INTEREST PRINCIPAL <br />PAYMENT PAYMENT PAYMENT REMAINING <br /> <br /> 0 <br /> <br /> 3 $ <br /> 45 <br /> 5 $ <br /> 65 <br /> 75 <br /> 85 <br /> 95 <br />10 $ <br />11 $ <br />12 $ <br />13 $ <br />14 $ <br />15 $ <br /> <br />1,891.03 $ 751.85 <br />1,801.85 $ 796.96 <br />1,801.85 $ 844.78 <br />1,801.85 $ 895.46 <br />1,801.85 $ 949.19 <br />1,801.85 $ 1,006.14 <br />1,801.85 $ 1,066.51 <br />1,801.85 $ 1,130.50 <br />1,801.85 $ 1,198.33 <br />1,801.85 $ 1,270.23 <br />1,801.85 $ 1,346.45 <br />1,801.85 $ 1,427.23 <br />1,801.85 $ 1,512.87 <br />1,801.85 $ 1,603.64 <br />1,801.85 $ 1,699.86 <br /> <br />$ <br />$ 1,139.18 <br />$ 1,004.89 <br />$ 957.07 <br />$ 906.38 <br />$ 852.66 <br />$ 795.71 <br />$ 735.34 <br />$ 671.35 <br />$ 603.52 <br />$ 531.62 <br />$ 455.40 <br />$ 374.62 <br />$ 288.98 <br />$ 198.21 <br />$ 101.99 <br /> <br />$ <br />$ <br />$ <br />$ <br />$ <br />$ <br />$ <br />$ <br />$ <br />$ <br />$ <br />$ <br />$ <br />$ <br />$ <br />$ <br /> <br />17,500.00 <br />16,748.15 <br />15,951.19 <br />15,106.42 <br />14,210.95 <br />13,261.76 <br />12,255.62 <br />11,189.11 <br />10,058.60 <br />8,860.27 <br />7,590.04 <br />6,243.59 <br />4,816.36 <br />3,303.50 <br />1,699.86 <br />0.00 <br /> <br />27,116.90 Total Scheduled Payment <br /> <br />Page 1 <br /> <br /> <br />