Laserfiche WebLink
Fund # <br />84264 <br />Internal Fund <br />349 -43000 -36100 <br />ASSESSMENT SCHEDULE <br />Constant Annual Payment Method <br />Project: <br />Mill Road Street Improvement Lot: 5 <br />Project No.: <br />Block: <br />Parcel: <br />R14- 31 -22 -31 -0057 Addition: <br />Street Address: <br />7381 Old Mill Road <br />Owner: <br />Interest Start Date: <br />Repayment Period: <br />15 Years <br />Interest Rate: <br />5.50% <br />Assessments: <br />Unit Measure <br />Water Main and Sewer Improvements <br />LS <br />SCHEDULED <br />PRINCIPAL <br />INTEREST <br />PRINCIPAL <br />YEAR <br />PAYMENT <br />PAYMENT <br />PAYMENT <br />REMAINING <br />2009 <br />$529.82 <br />$237.32 <br />$292.50 <br />$5,080.84 <br />2010 <br />$529.82 <br />$250.37 <br />$279.45 <br />$4,830.47 <br />2011 <br />$529.82 <br />$264.14 <br />$265.68 <br />$4,566.33 <br />2012 <br />$529.82 <br />$278.67 <br />$251.15 <br />$4,287.66 <br />2013 <br />$529.82 <br />$294.00 <br />$235.82 <br />$3,993.66 <br />2014 <br />$529.82 <br />$310.17 <br />$219.65 <br />$3,683.49 <br />2015 <br />$529.82 <br />$327.23 <br />$202.59 <br />$3,356.26 <br />2016 <br />$529.82 <br />$345.23 <br />$184.59 <br />$3,011.03 <br />2017 <br />$529.82 <br />$364.22 <br />$165.60 <br />$2,646.81 <br />2018 <br />$529.82 <br />$384.25 <br />$145.57 <br />$2,262.56 <br />2019 <br />$529.82 <br />$405.38 <br />$124.44 <br />$1,857.18 <br />2020 <br />$529.82 <br />$427.68 <br />$102.14 <br />$1,429.50 <br />2021 <br />$529.82 <br />$451.20 <br />$78.62 <br />$978.30 <br />2022 <br />$529.82 <br />$476.02 <br />$53.80 <br />$502.28 <br />2023 <br />$529.82 <br />$502.20 <br />$27.62 <br />($0.00) <br />$7,417.48 $5,080.76 $2,336.72 <br />End Construction: <br />Assessment Start Date: <br />Unit Price Amount <br />$5,318.16 $5,318.16 <br />24 <br />