|
County Fund # 84416
<br />Internal Fund # General Fund 101
<br />ASSESSMENT SCHEDULE
<br />Constant Annual Payment Method
<br />Project: Hunters Crossing 2nd Addition, Phase I Lot:
<br />Project No.: Block:
<br />Parcel: R23-31-22-33-0071 Addition:
<br />Street Address: 1699 Dupre Road
<br />Owner:
<br />Interest Start Date: October 27, 2004
<br />Repayment Period: 10 Years
<br />Interest Rate: 6,00%
<br />Assessments:
<br />Water Main and Sewer Improvements
<br />Unit Measure
<br />LS
<br />$28,035.24 Total Scheduled Payment
<br />End Construction:
<br />Assessment Start Date:
<br />Pre -assessment Interest Due $196.14
<br />18
<br />2
<br />Unit Price Amount
<br />$119,6114.00 $19,614.00
<br />SCHEDULED
<br />PRINCIPAL
<br />INTEREST
<br />PRINCIPAL
<br />YEAR
<br />PAYMENT
<br />PAYMENT
<br />PAYMENT
<br />REMAINING
<br />2004
<br />$196.14
<br />$19,810,14
<br />2005
<br />$2,691,54
<br />$1,502.93
<br />$1,188.61
<br />$18,307.21
<br />2006
<br />$2,691.54
<br />$1,593.11
<br />$1,098.43
<br />$16,714.10
<br />2007
<br />$2,691.54
<br />$1,688.69
<br />$1,002.85
<br />$15,025.41
<br />2008
<br />$2,691,54
<br />$1,790.02
<br />$901.52
<br />$13,235.39
<br />2009
<br />$2,691.54
<br />$1,897.42
<br />$794.12
<br />$11,337.97
<br />2010
<br />$2,691.54
<br />$2,011.26
<br />$680.28
<br />$9,326.71
<br />2011
<br />$559.60
<br />$559.60
<br />$9,326.71
<br />2012
<br />$559.60
<br />$559.60
<br />$9,326.71
<br />2013
<br />$2,691.54
<br />$2,131.94
<br />$559.60
<br />$7,194.77
<br />2014
<br />$2,691.54
<br />$2,259.85
<br />$431.69
<br />$4,934.92
<br />2015
<br />$2,691.54
<br />$2,395.44
<br />$296.10
<br />$2,539.48
<br />2016
<br />$2,69218
<br />$2,539.79
<br />$152.39
<br />($0,,31)
<br />$28,035.24 Total Scheduled Payment
<br />End Construction:
<br />Assessment Start Date:
<br />Pre -assessment Interest Due $196.14
<br />18
<br />2
<br />Unit Price Amount
<br />$119,6114.00 $19,614.00
<br />
|