Laserfiche WebLink
Project: <br />Parcel: <br /> <br />Owner: <br /> <br /> ASSESSMENT SCHEDULE <br />Constant Principal Payment Method <br /> <br />Naples Street/186th Avenue Area <br /> <br />UNPLATTED <br /> <br />Interest Start Date: <br />Repayment Period: <br />Interest Rate: <br /> <br /> Assessments: <br />a. Street & Utility <br /> Improvements <br /> <br />01-Jan-97 <br /> 15 years <br /> 8.00% <br /> <br />Quantity <br />1 <br /> <br />Unit Measure <br />LS <br /> <br />Total Assessment <br /> <br />Unit Price <br /> 12500.00 <br /> <br />Amount <br /> $12,500.00 <br /> <br />$12,500.00 <br /> <br />YEAR <br /> <br />1996 <br />1997 <br />1998 <br />1999 <br />2000 <br />2001 <br />2002 <br />2003 <br />2004 <br />2005 <br />2006 <br />2007 <br />2008 <br />2009 <br />2010 <br />2011 <br /> <br />ANNUAL PAYMENT <br /> <br />$1,833.33 <br />$1,766.67 <br />$1,700.00 <br />$1,633.33 <br />$1,566.67 <br />$1,500.00 <br />$1,433.33 <br />$1,366.67 <br />$1,300.00 <br />$1,233.33 <br />$1,166.67 <br />$1,100.00 <br />$1,033.33 <br />$966.67 <br />$900.00 <br /> <br />$20,500.00 <br /> <br />PRINCIPAL <br />PAYMENT <br /> <br /> $0.00 <br />$833.33 <br />$833.33 <br />$833.33 <br />$833.33 <br />$833.33 <br />$833.33 <br />$833.33 <br />$833.33 <br />$833.33 <br />$833.33 <br />$833.33 <br />$833.33 <br />$833.33 <br />$833.33 <br />$833.33 <br /> <br />=Total of Annual Payments <br /> <br />INTEREST <br />PAYMENT <br /> <br />$0.00 <br />$1,000.00 <br />$933.33 <br />$866.67 <br />$800.00 <br />$733.33 <br />$666.67 <br />$600.00 <br />$533.33 <br />$466.67 <br />$400.00 <br />$333.33 <br />$266.67 <br />$200.00 <br />$133.33 <br />$66.67 <br /> <br />PRINCIPAL <br />REMAINING <br /> <br />$12 500.00 <br />$11 666.67 <br />$10 833.33 <br />$10 000.00 <br />$9 166.67 <br />$8 333.33 <br />$7 500.00 <br />$6 666.67 <br />$5 833.33 <br />$5 000.00 <br />$4,166.67 <br />$3,333.33 <br />$2,500.00 <br />$1,666.67 <br />$833.33 <br />$0.00 <br /> <br />04/17/96 <br /> <br /> <br />