|
<br />Appendix B-4
<br />Estimated Annual Installments (Unplatted Parcel)
<br />
<br /> Initial Special A ssessment Additional SpecialAssessment
<br />Installment Due Additional Administrative
<br />
<br />January 31 Principal Interest Principal Interest Interest Expenses Total
<br />2018 96,310.02 645,758.67 - - - 57,786.01 799,854.70
<br />
<br />
<br />2019 154,096.03 639,980.07 144,465.03 631,312.17 - 19,262.00 1,589,115.30
<br />
<br />2020 163,727.03 630,734.31 149,280.53 622,644.27 - 39,294.49 1,605,680.62
<br />
<br />2021 173,358.03 620,910.69 158,911.53 613,687.44 - 40,080.38 1,606,948.06
<br />
<br />2022 182,989.03 610,509.21 168,542.53 604,152.74 - 40,881.98 1,607,075.50
<br />
<br />2023 197,435.54 549,569.04 178,173.53 594,040.19 - 41,699.62 1,560,917.93
<br />
<br />2024 207,066.54 538,710.09 187,804.54 534,737.30 - 42,533.62 1,510,852.08
<br />
<br />2025 216,697.54 527,321.43 202,251.04 524,408.05 - 43,384.29 1,514,062.35
<br />
<br />2026 231,144.04 515,403.06 211,882.04 513,284.24 - 44,251.98 1,515,965.36
<br />
<br />2027 240,775.05 502,690.14 221,513.04 501,630.73 - 45,137.01 1,511,745.97
<br />
<br />2028 255,221.55 489,447.51 235,959.54 489,447.51 - 46,039.75 1,516,115.87
<br />
<br />2029 269,668.05 475,410.33 250,406.05 476,469.74 - 46,960.55 1,518,914.71
<br />
<br />2030 284,114.55 460,578.58 260,037.05 462,697.41 - 47,899.76 1,515,327.35
<br />
<br />2031 298,561.06 444,952.28 274,483.55 448,395.37 - 48,857.76 1,515,250.02
<br />
<br />2032 317,823.06 428,531.43 293,745.56 433,298.77 - 49,834.91 1,523,233.73
<br />
<br />2033 332,269.56 411,051.16 308,192.06 417,142.77 - 50,831.61 1,519,487.15
<br />
<br />2034 351,531.57 392,776.33 322,638.56 400,192.20 - 51,848.24 1,518,986.90
<br />
<br />2035 370,793.57 373,442.10 341,900.56 382,447.08 - 52,885.21 1,521,468.52
<br />
<br />2036 390,055.57 353,048.45 361,162.57 363,642.55 - 53,942.91 1,521,852.05
<br />
<br />2037 414,133.08 331,595.39 380,424.57 343,778.61 - 55,021.77 1,524,953.42
<br />
<br />2038 438,210.58 308,818.07 404,502.08 322,855.26 - 56,122.20 1,530,508.20
<br />
<br />2039 457,472.59 284,716.49 423,764.08 300,607.64 - 57,244.65 1,523,805.45
<br />
<br />2040 486,365.59 259,555.50 447,841.58 277,300.62 - 58,389.54 1,529,452.84
<br />
<br />2041 510,443.10 232,805.39 471,919.09 252,669.33 - 59,557.33 1,527,394.24
<br />
<br />2042 539,336.10 204,731.02 500,812.09 226,713.78 - 60,748.48 1,532,341.48
<br />
<br />2043 568,229.11 175,067.54 524,889.60 199,169.12 - 61,963.45 1,529,318.81
<br />
<br />2044 601,937.61 143,814.93 553,782.60 170,300.19 - 63,202.72 1,533,038.06
<br />
<br />2045 635,646.12 110,708.37 587,491.11 139,842.15 - 64,466.77 1,538,154.52
<br />
<br />2046 669,354.63 75,747.83 616,384.12 107,530.14 - 65,756.11 1,534,772.82
<br />
<br />2047 707,878.63 38,933.32 650,092.62 73,629.01 67,071.23 1,537,604.82
<br />
<br />2048 - - 688,616.63 37,873.91 - 68,412.65 794,903.20
<br />10,762,644.54 10,521,869.49
<br />
<br />31
<br />
<br />
<br />
|