|
<br />Appendix B
<br />Estimated Annual Installments
<br />
<br />Initial Special AssessmentAdditional Special Assessment
<br />Installment Due Additional Administrative
<br />January 31PrincipalInterestPrincipalInterestInterestExpensesTotal
<br /> 100,000 670,500 - - - 60,000 830,500
<br />2018
<br /> 150,000 664,500 150,000 600,875 - 20,000 1,585,375
<br />2019
<br /> 160,000 655,500 160,000 592,625 - 40,800 1,608,925
<br />2020
<br /> 170,000 645,900 170,000 583,825 - 41,616 1,611,341
<br />2021
<br /> 180,000 635,700 175,000 574,475 - 42,448 1,607,623
<br />2022
<br /> 190,000 624,900 185,000 564,850 - 43,297 1,608,047
<br />2023
<br /> 200,000 613,500 195,000 554,675 - 44,163 1,607,338
<br />2024
<br /> 215,000 601,500 210,000 543,950 - 45,046 1,615,496
<br />2025
<br /> 225,000 588,600 220,000 532,400 - 45,947 1,611,947
<br />2026
<br /> 240,000 575,100 230,000 520,300 - 46,866 1,612,266
<br />2027
<br /> 255,000 560,700 245,000 507,650 - 47,804 1,616,154
<br />2028
<br /> 270,000 545,400 260,000 494,175 - 48,760 1,618,335
<br />2029
<br /> 285,000 529,200 270,000 479,875 - 49,735 1,613,810
<br />2030
<br /> 305,000 512,100 285,000 465,025 - 50,730 1,617,855
<br />2031
<br /> 320,000 493,800 305,000 449,350 - 51,744 1,619,894
<br />2032
<br /> 340,000 474,600 320,000 432,575 - 52,779 1,619,954
<br />2033
<br /> 360,000 454,200 335,000 414,975 - 53,835 1,618,010
<br />2034
<br /> 380,000 432,600 355,000 396,550 - 54,911 1,619,061
<br />2035
<br /> 405,000 409,800 375,000 377,025 - 56,010 1,622,835
<br />2036
<br /> 430,000 385,500 395,000 356,400 - 57,130 1,624,030
<br />2037
<br /> 455,000 359,700 420,000 334,675 - 58,272 1,627,647
<br />2038
<br /> 480,000 332,400 440,000 311,575 - 59,438 1,623,413
<br />2039
<br /> 510,000 303,600 465,000 287,375 - 60,627 1,626,602
<br />2040
<br /> 540,000 273,000 490,000 261,800 - 61,839 1,626,639
<br />2041
<br /> 575,000 240,600 515,000 234,850 - 63,076 1,628,526
<br />2042
<br /> 610,000 206,100 545,000 206,525 - 64,337 1,631,962
<br />2043
<br /> 645,000 169,500 575,000 176,550 - 65,624 1,631,674
<br />2044
<br /> 685,000 130,800 605,000 144,925 - 66,937 1,632,662
<br />2045
<br /> 725,000 89,700 640,000 111,650 - 68,275 1,634,625
<br />2046
<br /> 770,000 46,200 675,000 76,450 - 69,641 1,637,291
<br />2047
<br /> - - 715,000 39,325 - 71,034 825,359
<br />2048
<br />
<br /> 11,175,000 10,925,000
<br />
<br />
<br />26
<br />
<br />
<br />
|