Assessments
- Street Reclaim and Pave
- Unit Assessment
- 50% of Street Cost
- r
- 2020 Typical Lot Fee
Schedule
- $2,520
- Curb and Gutter
- Unit Assessment
- 50% of Curb & Gutter Cost
- r
- 2020 Typical Lot Fee
Schedule
- $765.00
Assessments Street Reclaim and Pave Unit Assessment 50% of Street - - PowerPoint PPT Presentation
Assessments Street Reclaim and Pave Unit Assessment 50% of Street Cost or 2020 Typical Lot Fee Schedule $2,520 Curb and Gutter Unit Assessment 50% of Curb & Gutter Cost or 2020 Typical Lot Fee Schedule
Schedule
Schedule
Divided by Number of Units
Schedule
2,153
1,120
$6,558
One Point
2,153
1,120
$5,793
One Point
1,120
$3,640
One Point
$1,120
$1,120
One Point
PAYMENT SCHEDULE YEAR PRINCIPLE PAYMENT INTEREST PAYMENT – 6.0% T0TAL PAYMENT PRINCIPLE REMAINING $6,558.00 1 2021 $819.75 $459.06 $1,278.81 $5,738.25 2 2022 $819.75 $344.30 $1,164.05 $4,918.50 3 2023 $819.75 $295.93 $1,114.86 $4,098.75 4 2024 $819.75 $245.11 $1,065.68 $3,279.00 5 2025 $819.75 $196.74 $1,016.49 $2,459.25 6 2026 $819.75 $147.56 $ 967.31 $1,639.50 7 2027 $819.75 $ 98.37 $ 918.12 $ 819.75 8 2028 $819.75 $ 49.19 $ 868.94 $ 0.00
PAYMENT SCHEDULE YEAR PRINCIPLE PAYMENT INTEREST PAYMENT – 6.0% T0TAL PAYMENT PRINCIPLE REMAINING $5,793.00 1 2021 $827.57 $405.51 $1,233.08 $4,965.43 2 2022 $827.57 $297.93 $1,125.50 $4,137.86 3 2023 $827.57 $248.27 $1,075.84 $3,310.29 4 2024 $827.57 $198.62 $1,026.19 $2,482.71 5 2025 $827.57 $148.96 $ 976.53 $1,655.14 6 2026 $827.57 $ 99.31 $ 926.88 $ 827.57 7 2027 $827.57 $ 49.65 $ 877.23 $ 0.00
PAYMENT SCHEDULE YEAR PRINCIPLE PAYMENT INTEREST PAYMENT – 6.0% T0TAL PAYMENT PRINCIPLE REMAINING $3,640.00 1 2021 $728.00 $254.80 $982.80 $2,912.00 2 2022 $728.00 $174.72 $902.72 $2,184.00 3 2023 $728.00 $131.04 $859.04 $1,456.00 4 2024 $728.00 $ 87.36 $815.36 $ 728.00 5 2025 $728.00 $ 43.68 $771.68 $ 0.00
PAYMENT SCHEDULE YEAR PRINCIPLE PAYMENT INTEREST PAYMENT – 6.0% T0TAL PAYMENT PRINCIPLE REMAINING $1,120.00 1 2021 $560.00 $78.40 $638.40 $ 560.00 5 2022 $560.00 $33.60 $593.60 $ 0.00