|
Appendix B
<br />Estimated Annual Installments
<br />Initial Special AssessmentAdditional Special Assessment
<br />Installment Due Additional CapitalizedAdministrative
<br />January 31PrincipalInterestPrincipalInterestInterestInterestReserve FundExpensesTotal
<br /> - 466,996 - - - (466,996) -
<br /> - -
<br />2019
<br /> 150,000 664,500 160,000 600,875 55,375 - - 40,800
<br /> 1,671,550
<br />2020
<br /> 160,000 655,500 170,000 592,075 54,625 - - 41,616
<br /> 1,673,816
<br />2021
<br /> 170,000 645,900 180,000 582,725 53,825 - - 42,448
<br /> 1,674,898
<br />2022
<br /> 180,000 635,700 190,000 572,825 52,975 - - 43,297
<br /> 1,674,797
<br />2023
<br /> 190,000 624,900 200,000 562,375 52,075 - - 44,163
<br /> 1,673,513
<br />2024
<br /> 200,000 613,500 210,000 551,375 51,125 - - 45,046
<br /> 1,671,046
<br />2025
<br /> 215,000 601,500 225,000 539,825 50,125 - - 45,947
<br /> 1,677,397
<br />2026
<br /> 225,000 588,600 235,000 527,450 49,050 - - 46,866
<br /> 1,671,966
<br />2027
<br /> 240,000 575,100 250,000 514,525 47,925 - - 47,804
<br /> 1,675,354
<br />2028
<br /> 255,000 560,700 260,000 500,775 46,725 - - 48,760
<br /> 1,671,960
<br />2029
<br /> 270,000 545,400 275,000 486,475 45,450 - - 49,735
<br /> 1,672,060
<br />2030
<br /> 285,000 529,200 290,000 471,350 44,100 - - 50,730
<br /> 1,670,380
<br />2031
<br /> 305,000 512,100 305,000 455,400 42,675 - - 51,744
<br /> 1,671,919
<br />2032
<br /> 320,000 493,800 325,000 438,625 41,150 - - 52,779
<br /> 1,671,354
<br />2033
<br /> 340,000 474,600 340,000 420,750 39,550 - - 53,835
<br /> 1,668,735
<br />2034
<br /> 360,000 454,200 360,000 402,050 37,850 - - 54,911
<br /> 1,669,011
<br />2035
<br /> 380,000 432,600 380,000 382,250 36,050 - - 56,010
<br /> 1,666,910
<br />2036
<br /> 405,000 409,800 400,000 361,350 34,150 - - 57,130
<br /> 1,667,430
<br />2037
<br /> 430,000 385,500 425,000 339,350 32,125 - - 58,272
<br /> 1,670,247
<br />2038
<br /> 455,000 359,700 445,000 315,975 29,975 - - 59,438
<br /> 1,665,088
<br />2039
<br /> 480,000 332,400 470,000 291,500 27,700 - - 60,627
<br /> 1,662,227
<br />2040
<br /> 510,000 303,600 495,000 265,650 25,300 - - 61,839
<br /> 1,661,389
<br />2041
<br /> 540,000 273,000 525,000 238,425 22,750 - - 63,076
<br /> 1,662,251
<br />2042
<br /> 575,000 240,600 555,000 209,550 20,050 - - 64,337
<br /> 1,664,537
<br />2043
<br /> 610,000 206,100 585,000 179,025 17,175 - - 65,624
<br /> 1,662,924
<br />2044
<br />2045 645,000 169,500 615,000 146,850 14,125 - - 66,937
<br /> 1,657,412
<br /> 685,000 130,800 650,000 113,025 10,900 - - 68,275
<br /> 1,658,000
<br />2046
<br /> 725,000 89,700 685,000 77,275 7,475 - - 69,641
<br /> 1,654,091
<br />2047
<br /> 770,000 46,200 720,000 39,600 3,850 - (817,100) 71,034
<br /> 833,584
<br />2048
<br /> 11,075,000 13,021,696 10,925,000 11,179,300 1,046,225 (466,996) (817,100) 1,582,723 47,545,848
<br />
<br />Total
<br />25
<br />
<br />
|