Laserfiche WebLink
<br />Appendix B-1 <br />Estimated Annual Installments (Lot Type 1) <br /> <br /> <br />Initial Special AssessmentAdditional Special Assessment <br />Installment Due Additional Administrative <br />January 31PrincipalInterestPrincipalInterestInterestExpensesTotal <br /> 40.10 268.90 - - - 24.06 333.07 <br />2018 <br /> 60.16 266.49 60.16 240.98 - 8.02 635.80 <br />2019 <br /> 64.17 262.88 64.17 237.67 - 16.36 645.25 <br />2020 <br /> 68.18 259.03 68.18 234.14 - 16.69 646.22 <br />2021 <br /> 72.19 254.94 70.18 230.39 - 17.02 644.73 <br />2022 <br /> 76.20 250.61 74.19 226.53 - 17.36 644.90 <br />2023 <br /> 80.21 246.04 78.20 222.45 - 17.71 644.61 <br />2024 <br /> 86.22 241.23 84.22 218.15 - 18.07 647.88 <br />2025 <br /> 90.23 236.05 88.23 213.52 - 18.43 646.46 <br />2026 <br /> 96.25 230.64 92.24 208.66 - 18.80 646.59 <br />2027 <br /> 102.27 224.87 98.26 203.59 - 19.17 648.15 <br />2028 <br /> 108.28 218.73 104.27 198.19 - 19.55 649.02 <br />2029 <br /> 114.30 212.23 108.28 192.45 - 19.95 647.21 <br />2030 <br /> 122.32 205.37 114.30 186.50 - 20.34 648.83 <br />2031 <br /> 128.33 198.04 122.32 180.21 - 20.75 649.65 <br />2032 <br /> 136.35 190.34 128.33 173.48 - 21.17 649.67 <br />2033 <br /> 144.38 182.15 134.35 166.42 - 21.59 648.89 <br />2034 <br /> 152.40 173.49 142.37 159.03 - 22.02 649.31 <br />2035 <br /> 162.42 164.35 150.39 151.20 - 22.46 650.83 <br />2036 <br /> 172.45 154.60 158.41 142.93 - 22.91 651.31 <br />2037 <br /> 182.47 144.26 168.44 134.22 - 23.37 652.76 <br />2038 <br /> 192.50 133.31 176.46 124.96 - 23.84 651.06 <br />2039 <br /> 204.53 121.76 186.49 115.25 - 24.31 652.34 <br />2040 <br /> 216.56 109.48 196.51 104.99 - 24.80 652.35 <br />2041 <br /> 230.60 96.49 206.54 94.19 - 25.30 653.11 <br />2042 <br /> 244.64 82.66 218.57 82.83 - 25.80 654.49 <br />2043 <br /> 258.67 67.98 230.60 70.80 - 26.32 654.37 <br />2044 <br /> 274.71 52.46 242.63 58.12 - 26.84 654.77 <br />2045 <br /> 290.76 35.97 256.67 44.78 - 27.38 655.56 <br />2046 <br /> 308.80 18.53 270.70 30.66 - 27.93 656.62 <br />2047 <br /> - 15.77 - 28.49 331.00 <br />2048 - 286.75 <br /> <br /> 4,481.66 4,381.40 <br />27 <br /> <br /> <br />