Laserfiche WebLink
EXHIBIT B <br />(Amortization Schedule) <br />GEOCODE 20.0312l23.0058 (MAjed tochange when poWm ly is pladed) <br />TYPE TOD <br />FUND 602 B 603 <br />PROPERTY OWNER Hugo Garden Apaimmis, U.0 (H.GA) <br />ADDRESS <br />ORIGINAL LIEN <br />S 114,944.00 <br />YEARS <br />10 <br />INTEREST FROM <br />0911m <br />INTEREST RATE <br />4.000% <br />DAYS IN YEAR <br />365 <br />DAYS IN FIRST YEAR <br />479 <br />PROJECT Trunk Water 720.00 and Tnu* Sewer f952 <br />.00 <br />TAXES PAYABLE <br />PRINCIPAL INTEREST <br />COUNTY <br />TOTAL <br />ROUND04G <br />TOTAL <br />DECLINING <br />YEAR <br />FEE' PRINCIPAL <br />ANNUAL <br />PRINCIPAL <br />INTEREST <br />PAYMENT <br />BALANCE <br />■ FEES <br />I421 <br />3 11,494.40 $ <br />6,053.77 6 <br />5.00 S <br />17.S33.17 <br />f O.01 <br />S 17,633.18 <br />S 107,449.60 <br />2022 <br />S 11.424.40 S <br />4,137.98 S <br />5.00 S <br />1S.63T.38 <br />S 1s.sw38 <br />S 91.95520 <br />2023 <br />$ 11,494.40 S <br />3,67821 S <br />5.00 S <br />1s.177.61 <br />s 0.01 <br />s 15,177.62 <br />$ 80.460.60 <br />2VA <br />5 11,494A0 S <br />3,218A3 S <br />5.00 S <br />14.717.B3 <br />S 0.01 <br />S 14,717.64 <br />S 66,966.40 <br />2026 <br />s 11,494.40 $ <br />2.768.66 5 <br />5.00 $ <br />14.258.06 <br />S 14,258.06 <br />$ S7A72.00 <br />2026 <br />S 11,494.40 S <br />2,298.88 $ <br />5.00 $ <br />13.79828 <br />S 13,798.28 <br />S 45.977.60 <br />2027 <br />S 11,494A0 $ <br />1,839.10 S <br />SA $ <br />13.33830 <br />S 13,338.50 <br />S 34AS32D <br />2028 <br />S 11.494.40 S <br />1,37933 s <br />5.00 S <br />IZ878.73 <br />s 0.01 <br />S 12,978.74 <br />5 22.988.80 <br />2029 <br />S 11,494A0 S <br />91955 S <br />5.00 S <br />12,418.95 <br />S 0.01 <br />i 12AI8.96 <br />S 11.494.40 <br />2030 <br />6 11,494,40 S <br />469.76 S <br />5.00 S <br />11969.18 <br />6 11,959.16 <br />s CAD <br />TOTALS <br />S 114,94 4 S 26.7 .69 S <br />50,60 S <br />14A.71TE9 <br />5 0.05 <br />S t d 1.717.74 <br />• COUNTY FEE SUBJECT TO CHANGE <br />"TOTAL ANNUAL PAYMENT MUST BE AN EVEN,NUMBER <br />