|
<br />, "i'" Z'",/{-C\" i, z~
<br />Flcj'~ 't:,. ,--" -
<br />
<br />ASSESSMENT SCHEDULE
<br />Constant Annual Payment Method
<br />
<br />Project: 20TH AVENUE IMPROVEMENTS
<br />P rojectN 0 26008 5M( 0583)-
<br />tfcel:_ 23-31-22-44-0001
<br />
<br />Owner: Rehbein A
<br />
<br />lot:
<br />Block:
<br />Addition:
<br />
<br />Interest Start Date:
<br />Repayment Period:
<br />Interest Rate:
<br />
<br />May 12, 1998
<br />
<br />10 yrs
<br />8.00%
<br />
<br />Assessments:
<br />Watermain and Sewer Improvements
<br />
<br />Unit Measure
<br />lS
<br />
<br />Unit Price
<br />26,820.98
<br />
<br />Amount
<br />$ 26,820.98
<br />
<br />YEAR SCHEDULED PRINCIPAL INTEREST PRINCIPAL
<br /> PAYMENT PAYMENT PAYMENT REMAINING
<br />1998 $ $ $ $ 26,820.98
<br />1999 $ 5,372.70 $ 1,851.44 $ 3,521.26 $ 24,969.54
<br />2000 $ 3,997.12 $ 1,999.55 $ 1,997.56 $ 22,969.99
<br />2001 $ 3,997.12 $ 2,159.52 $ 1,837.60 $ 20,810.47
<br />-, 2002 $ 3,997.12 $ 2,332.28 $ 1,664.84 $ 18,478.19
<br />2003 $ 3,997.12 $ 2,518.86 $ 1,478.26 $ 15,959.33
<br />2004 $ 3,997.12 $ 2,720.37 $ 1,276.75 $ 13,238.96
<br />2005 $ 3,997.12 $ 2,938.00 $ 1,059.12 $ 10,300.96
<br />2006 $ 3,997.12 $ 3,173.04 $ 824.08 $ 7,127.92
<br />2007 $ 3,997.12 $ 3,426.88 $ 570.23 $ 3,701.03
<br />2008 $ 3,997.12 $ 3,701.03 $ 296.08 $ 0.00
<br /> $ 41,346.75 Total Scheduled Payment
<br />
<br />260085as
<br />
|