|
<br />Appendix B
<br />Estimated Annual Installments
<br />
<br />Initial Special A ssessment Additional Special Assessment
<br />
<br />Installment Due Additional Administrative
<br />
<br />January 31 Principal Interest Principal Interest Interest Expenses Total
<br />2018 100,000 670,500 - - - 60,000 830,500
<br />
<br />
<br />2019 160,000 664,500 150,000 655,500 - 20,000 1,650,000
<br />
<br />2020 170,000 654,900 155,000 646,500 - 40,800 1,667,200
<br />
<br />2021 180,000 644,700 165,000 637,200 - 41,616 1,668,516
<br />
<br />2022 190,000 633,900 175,000 627,300 - 42,448 1,668,648
<br />
<br />2023 205,000 570,625 185,000 616,800 - 43,297 1,620,722
<br />
<br />2024 215,000 559,350 195,000 555,225 - 44,163 1,568,738
<br />
<br />2025 225,000 547,525 210,000 544,500 - 45,046 1,572,071
<br />
<br />2026 240,000 535,150 220,000 532,950 - 45,947 1,574,047
<br />
<br />2027 250,000 521,950 230,000 520,850 - 46,866 1,569,666
<br />
<br />2028 265,000 508,200 245,000 508,200 - 47,804 1,574,204
<br />
<br />2029 280,000 493,625 260,000 494,725 - 48,760 1,577,110
<br />
<br />2030 295,000 478,225 270,000 480,425 - 49,735 1,573,385
<br />
<br />2031 310,000 462,000 285,000 465,575 - 50,730 1,573,305
<br />
<br />2032 330,000 444,950 305,000 449,900 - 51,744 1,581,594
<br />
<br />2033 345,000 426,800 320,000 433,125 - 52,779 1,577,704
<br />
<br />2034 365,000 407,825 335,000 415,525 - 53,835 1,577,185
<br />
<br />2035 385,000 387,750 355,000 397,100 - 54,911 1,579,761
<br />
<br />2036 405,000 366,575 375,000 377,575 - 56,010 1,580,160
<br />
<br />2037 430,000 344,300 395,000 356,950 - 57,130 1,583,380
<br />
<br />2038 455,000 320,650 420,000 335,225 - 58,272 1,589,147
<br />
<br />2039 475,000 295,625 440,000 312,125 - 59,438 1,582,188
<br />
<br />2040 505,000 269,500 465,000 287,925 - 60,627 1,588,052
<br />
<br />2041 530,000 241,725 490,000 262,350 - 61,839 1,585,914
<br />
<br />2042 560,000 212,575 520,000 235,400 - 63,076 1,591,051
<br />
<br />2043 590,000 181,775 545,000 206,800 - 64,337 1,587,912
<br />
<br />2044 625,000 149,325 575,000 176,825 - 65,624 1,591,774
<br />
<br />2045 660,000 114,950 610,000 145,200 - 66,937 1,597,087
<br />
<br />2046 695,000 78,650 640,000 111,650 - 68,275 1,593,575
<br />
<br />2047 735,000 40,425 675,000 76,450 - 69,641 1,596,516
<br />
<br />2048 - - 715,000 39,325 - 71,034 825,359
<br />11,175,000 10,925,000
<br />
<br />27
<br />
<br />
<br />
|