|
Appendix B-4
<br />Estimated Annual Installments (Unplatted Parcel)
<br />Initial Special AssessmentAdditional Special Assessment
<br />Installment Due Additional CapitalizedAdministrative
<br />January 31PrincipalInterestPrincipalInterestInterestInterestReserve FundExpensesTotal
<br /> - 449,763.93 - - - (449,763.93) -
<br /> - -
<br />2019
<br /> 144,465.03 639,980.07 154,096.03 578,702.82 53,331.67 - - 39,294.49 1,609,870.11
<br />
<br />2020
<br /> 154,096.03 631,312.17 163,727.03 570,227.54 52,609.35 - - 40,080.38 1,612,052.49
<br />
<br />2021
<br /> 163,727.03 622,066.41 173,358.03 561,222.55 51,838.87 - - 40,881.98 1,613,094.88
<br />
<br />2022
<br /> 173,358.03 612,242.79 182,989.03 551,687.86 51,020.23 - - 41,699.62 1,612,997.57
<br />
<br />2023
<br /> 182,989.03 601,841.30 192,620.04 541,623.46 50,153.44 - - 42,533.62 1,611,760.90
<br />
<br />2024
<br /> 192,620.04 590,861.96 202,251.04 531,029.36 49,238.50 - - 43,384.29 1,609,385.19
<br />
<br />2025
<br /> 207,066.54 579,304.76 216,697.54 519,905.56 48,275.40 - - 44,251.98 1,615,501.77
<br />
<br />2026
<br /> 216,697.54 566,880.77 226,328.54 507,987.19 47,240.06 - - 45,137.01 1,610,271.12
<br />
<br />2027
<br /> 231,144.04 553,878.91 240,775.05 495,539.12 46,156.58 - - 46,039.75 1,613,533.46
<br />
<br />2028
<br /> 245,590.55 540,010.27 250,406.05 482,296.49 45,000.86 - - 46,960.55 1,610,264.77
<br />
<br />2029
<br /> 260,037.05 525,274.84 264,852.55 468,524.16 43,772.90 - - 47,899.76 1,610,361.26
<br />
<br />2030
<br /> 274,483.55 509,672.62 279,299.05 453,957.27 42,472.72 - - 48,857.76 1,608,742.97
<br />
<br />2031
<br /> 293,745.56 493,203.60 293,745.56 438,595.82 41,100.30 - - 49,834.91 1,610,225.75
<br />
<br />2032
<br /> 308,192.06 475,578.87 313,007.56 422,439.82 39,631.57 - - 50,831.61 1,609,681.49
<br />
<br />2033
<br /> 327,454.06 457,087.35 327,454.06 405,224.40 38,090.61 - - 51,848.24 1,607,158.73
<br />
<br />2034
<br /> 346,716.07 437,440.10 346,716.07 387,214.43 36,453.34 - - 52,885.21 1,607,425.21
<br />
<br />2035
<br /> 365,978.07 416,637.14 365,978.07 368,145.04 34,719.76 - - 53,942.91 1,605,400.99
<br />
<br />2036
<br /> 390,055.57 394,678.45 385,240.07 348,016.25 32,889.87 - - 55,021.77 1,605,901.99
<br />
<br />2037
<br /> 414,133.08 371,275.12 409,317.58 326,828.05 30,939.59 - - 56,122.20 1,608,615.62
<br />
<br />2038
<br /> 438,210.58 346,427.14 428,579.58 304,315.58 28,868.93 - - 57,244.65 1,603,646.46
<br />
<br />2039
<br /> 462,288.09 320,134.50 452,657.09 280,743.70 26,677.88 - - 58,389.54 1,600,890.79
<br />
<br />2040
<br /> 491,181.09 292,397.22 476,734.59 255,847.56 24,366.43 - - 59,557.33 1,600,084.23
<br />
<br />2041
<br /> 520,074.10 262,926.35 505,627.60 229,627.16 21,910.53 - - 60,748.48 1,600,914.21
<br />
<br />2042
<br /> 553,782.60 231,721.90 534,520.60 201,817.64 19,310.16 - - 61,963.45 1,603,116.36
<br />
<br />2043
<br /> 587,491.11 198,494.95 563,413.61 172,419.01 16,541.25 - - 63,202.72 1,601,562.64
<br />
<br />2044
<br />2045 621,199.62 163,245.48 592,306.61 141,431.26 13,603.79 - - 64,466.77
<br /> 1,596,253.53
<br /> 659,723.62 125,973.50 626,015.12 108,854.40 10,497.79 - - 65,756.11 1,596,820.54
<br />
<br />2046
<br /> 698,247.63 86,390.09 659,723.62 74,423.57 7,199.17 - - 67,071.23 1,593,055.31
<br />
<br />2047
<br /> 741,587.14 44,495.23 693,432.13 38,138.77 3,707.94 - (786,949.16) 68,412.65 802,824.70
<br />
<br />2048
<br /> 10,666,334.52 12,541,197.79 10,521,869.49 10,766,785.87 1,007,619.49 (449,763.93) (786,949.16) 1,524,320.97 45,791,415.04
<br />Total
<br />29
<br />
<br />
|