|
Fund #
<br />ASSESSMENT SCHEDULE
<br />Constant Annual Payment Method
<br />Project: Mill Road Street Improvement
<br />Project No.:
<br />Parcel: R14-31-22-31-0016
<br />Street Address: 7389 Mill Road
<br />Owner: Jaques
<br />Interest Start Date:
<br />Repayment Period: 15 Years
<br />Interest Rate: 5.50%
<br />Assessments:
<br />Water Main and Sewer Improvements
<br />Unit Measure
<br />LS
<br />Lot:
<br />Block:
<br />Addition:
<br />Unit Price Amount
<br />$20,872.00 $22,433.23
<br />End Construction:
<br />Assessment Start Date:
<br />Pre -assessment Interest Due
<br />$413.27
<br />SCHEDULED
<br />PRINCIPAL
<br />INTEREST
<br />PRINCIPAL
<br />YEAR
<br />PAYMENT
<br />PAYMENT
<br />PAYMENT
<br />REMAINING
<br />2999
<br />$2,492.65
<br />$83.1.43
<br />$1,249.48
<br />$19,940-58 Paid 3130109
<br />2010
<br />$2,079.39
<br />$982.65
<br />$1,096.73
<br />$18,957.92 C #1904007
<br />2011
<br />$2,079.39
<br />$1,036.70
<br />$1,042.69
<br />$17,921.22 Receipt#5593
<br />2012
<br />$2,079.39
<br />$1,093.72
<br />$985.67
<br />$16,827.49
<br />2013
<br />$2,079.39
<br />$1,153.87
<br />$925.51
<br />$15,673.62
<br />2014
<br />$2,079.39
<br />$1,217.34
<br />$862.05
<br />$14,456.28
<br />2015
<br />$2,079.39
<br />$1,284.29
<br />$795.10
<br />$13,171.98
<br />2016
<br />$2,079.39
<br />$1,354.93
<br />$724.46
<br />$11,817.05
<br />2017
<br />$2,079.39
<br />$1,429.00
<br />$649.94
<br />$10,387.60
<br />2018
<br />$2,079.39
<br />$1,508.07
<br />$571.32
<br />$8,879.53
<br />2019
<br />$2,079.39
<br />$1,591.01
<br />$488.37
<br />$7,288.51
<br />2020
<br />$2,079.39
<br />$1,678.51
<br />$400.87
<br />$5,609.99
<br />2021
<br />$2,079.39
<br />$1,770.83
<br />$308.55
<br />$3,839.15
<br />2022
<br />$2,079.39
<br />$1,868.23
<br />$211.15
<br />$1,970.91
<br />2023
<br />$2,079.39
<br />$1,970.98
<br />$108.40
<br />($0.08)
<br />$31,604.11
<br />$20,871.56
<br />$10,411.28
<br />End Construction:
<br />Assessment Start Date:
<br />Pre -assessment Interest Due
<br />$413.27
<br />
|