|
ANNUAL INSTALLMENTS - LOT TYPE TRACT 1
<br /> r202023 $ 34,095.36 $ 112,502.99 $ 10,241.40 $ 9,250.75 $ 166,090.50
<br /> 24 35,800.13 111,011.32 10,070.92 9,435.77 166,318.14
<br /> 2025 36,652.52 109,445.06 9,891.92 9,624.48 165,613.98
<br /> 2026 38,357.29 107,841.51 9,708.66 9,816.97 165,724.43
<br /> 2027 40,914.44 105,971.60 9,516.87 10,013.31 166,416.22
<br /> 2028 42,619.21 103,977.02 9,312.30 10,213.58 166,122.10
<br /> 2029 45,176.36 101,899.33 9,099.20 10,417.85 166,592.74
<br /> 2030 46,881.13 99,696.98 8,873.32 10,626.21 166,077.63
<br /> 2031 49,438.28 97,411.53 8,638.91 10,838.73 166,327.45
<br /> 2032 52,847.82 94,754.22 8,391.72 11,055.51 167,049.26
<br /> 2033 55,404.97 91,913.65 8,127.48 11,276.62 166,722.72
<br /> 2034 57,962.12 88,935.63 7,850.46 11,502.15 166,250.36
<br /> 2035 61,371.66 85,820.17 7,560.65 11,732.19 166,484.66
<br /> 2036 64,781.19 82,521.44 7,253.79 11,966.84 166,523.26
<br /> 2037 69,043.11 79,039.45 6,929.88 12,206.17 167,218.62
<br /> 2038 72,452.65 75,328.38 6,584.67 12,450.30 166,816.00
<br /> 2039 75,862.19 71,434.05 6,222.40 12,699.30 166,217.94
<br /> 2040 80,124.11 67,356.46 5,843.09 12,953.29 166,276.95
<br /> 2041 85,238.41 63,049.79 5,442.47 13,212.36 166,943.03
<br /> 2042 90,352.72 58,255.13 5,016.28 13,476.60 167,100.72
<br /> 2043 96,319.41 53,172.79 4,564.52 13,746.13 167,802.84
<br /> 2044 101,433.71 47,754.82 4,082.92 14,021.06 167,292.51
<br /> 2045 107,400.40 42,049.17 3,575.75 14,301.48 167,326.80
<br /> 2046 113,367.09 36,007.90 3,038.75 14,587.51 167,001.24
<br /> 2047 120,186.16 29,631.00 2,471.91 14,879.26 167,168.34
<br /> 2048 127,857.62 22,870.53 1,870.98 15,176.84 167,775.98
<br /> 2049 135,529.07 15,678.54 1,231.70 15,480.38 167,919.69
<br /> 2050 143,200.53 8,055.03 554.05 15,789.99 167,599.60
<br /> Total $ 2,080,669.63 $ 2,063,385.48 $ 181,966.96 $ 342,751.65 $ 4,668,773.72
<br /> [a] Interest is calculated at the rate of the PID Bonds
<br /> Note: The figures shown above are estimates only and subject to change in Annual Service Plan
<br /> Updates. Changes in Annual Collection Costs, reserve fund requirements, interest earnings, or other
<br /> available offsets could increase or decrease the amounts shown.
<br />
|