|
<br />Appendix B-4
<br />Estimated Annual Installments (Unplatted Parcel)
<br />
<br />Initial Special AssessmentAdditional Special Assessment
<br />Installment Due Additional Administrative
<br />January 31PrincipalInterestPrincipalInterestInterestExpensesTotal
<br /> 96,272.75 645,508.76 - - - 57,763.65 799,545.15
<br />2018
<br /> 144,409.12 639,732.40 144,409.12 578,478.86 - 19,254.55 1,526,284.04
<br />2019
<br /> 154,036.39 631,067.85 154,036.39 570,536.36 - 39,279.28 1,548,956.27
<br />2020
<br /> 163,663.67 621,825.66 163,663.67 562,064.36 - 40,064.87 1,551,282.22
<br />2021
<br /> 173,290.94 612,005.84 168,477.30 553,062.86 - 40,866.16 1,547,703.11
<br />2022
<br /> 182,918.22 601,608.39 178,104.58 543,796.60 - 41,683.49 1,548,111.27
<br />2023
<br /> 192,545.49 590,633.29 187,731.85 534,000.85 - 42,517.16 1,547,428.65
<br />2024
<br /> 206,986.40 579,080.57 202,172.77 523,675.60 - 43,367.50 1,555,282.83
<br />2025
<br /> 216,613.68 566,661.38 211,800.04 512,556.10 - 44,234.85 1,551,866.05
<br />2026
<br /> 231,054.59 553,664.56 221,427.32 500,907.10 - 45,119.55 1,552,173.11
<br />2027
<br /> 245,495.50 539,801.29 235,868.23 488,728.59 - 46,021.94 1,555,915.54
<br />2028
<br /> 259,936.41 525,071.55 250,309.14 475,755.84 - 46,942.38 1,558,015.32
<br />2029
<br /> 274,377.33 509,475.37 259,936.41 461,988.84 - 47,881.22 1,553,659.17
<br />2030
<br /> 293,631.87 493,012.73 274,377.33 447,692.34 - 48,838.85 1,557,553.11
<br />2031
<br /> 308,072.79 475,394.82 293,631.87 432,601.58 - 49,815.62 1,559,516.69
<br />2032
<br /> 327,327.34 456,910.45 308,072.79 416,451.83 - 50,811.94 1,559,574.34
<br />2033
<br /> 346,581.88 437,270.81 322,513.70 399,507.83 - 51,828.18 1,557,702.40
<br />2034
<br /> 365,836.43 416,475.90 341,768.25 381,769.57 - 52,864.74 1,558,714.89
<br />2035
<br /> 389,904.62 394,525.71 361,022.80 362,972.32 - 53,922.03 1,562,347.48
<br />2036
<br /> 413,972.81 371,131.43 380,277.35 343,116.07 - 55,000.48 1,563,498.13
<br />2037
<br /> 438,040.99 346,293.07 404,345.53 322,200.81 - 56,100.48 1,566,980.89
<br />2038
<br /> 462,109.18 320,010.61 423,600.08 299,961.81 - 57,222.49 1,562,904.17
<br />2039
<br /> 490,991.00 292,284.06 447,668.27 276,663.80 - 58,366.94 1,565,974.07
<br />2040
<br /> 519,872.83 262,824.60 471,736.45 252,042.05 - 59,534.28 1,566,010.21
<br />2041
<br /> 553,568.29 231,632.23 495,804.64 226,096.54 - 60,724.97 1,567,826.67
<br />2042
<br /> 587,263.75 198,418.13 524,686.46 198,827.29 - 61,939.47 1,571,135.10
<br />2043
<br /> 620,959.21 163,182.30 553,568.29 169,969.53 - 63,178.26 1,570,857.59
<br />2044
<br /> 659,468.31 125,924.75 582,450.11 139,523.28 - 64,441.82 1,571,808.27
<br />2045
<br /> 697,977.41 86,356.65 616,145.57 107,488.52 - 65,730.66 1,573,698.81
<br />2046
<br /> 741,300.14 44,478.01 649,841.03 73,600.51 67,045.27 1,576,264.97
<br />2047
<br /> - - 688,350.13 37,859.26 - 68,386.18 794,595.57
<br />2048
<br />
<br /> 10,758,479.33 10,517,797.47
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />30
<br />
<br />
<br />
|