|
EXHIBIT C-2—ANNUAL INSTALLMENT SCHEDULE FOR THE REIMBURSEMENT
<br /> OBLIGATION
<br /> frisiallnient Due 1/31 Principal � '�ZK Interest Total
<br /> 2024 $ 135,103.73 $ 380,170.95 $ 515,274.69
<br /> 2025 $ 142,406.64 $ 372,740.25 $ 515,146.89
<br /> 2026 $ 149,709.54 $ 364,907.88 $ 514,617.43
<br /> 2027 $ 160,663.90 $ 356,673.86 $ 517,337.76
<br /> 2028 $ 167,966.80 $ 347,837.34 $ 515,804.15
<br /> 2029 $ 175,269.71 $ 338,599.17 $ 513,868.88
<br /> 2030 $ 186,224.07 $ 328,959.34 $ 515,183.40
<br /> 2031 $ 197,178.42 $ 318,717.01 $ 515,895.44
<br /> 2032 $ 208,132.78 $ 307,872.20 $ 516,004.98
<br /> 2033 $ 219,087.14 $ 296,424.90 $ 515,512.03
<br /> 2034 $ 230,041.49 $ 284,375.10 $ 514,416.60
<br /> 2035 $ 244,647.30 $ 271,722.82 $ 516,370.12
<br /> 2036 $ 255,601.66 $ 258,267.22 $ 513,868.88
<br /> 2037 $ 270,207.47 $ 244,209.13 $ 514,416.60
<br /> 2038 $ 284,813.28 $ 229,347.72 $ 514,161.00
<br /> 2039 $ 303,070.54 $ 213,682.99 $ 516,753.53
<br /> 2040 $ 317,676.35 $ 197,014.11 $ 514,690.46
<br /> 2041 $ 335,933.61 $ 179,541.91 $ 515,475.52
<br /> 2042 $ 354,190.87 $ 161,065.56 $ 515,256.43
<br /> 2043 $ 372,448.13 $ 141,585.06 $ 514,033.20
<br /> 2044 $ 394,356.85 $ 121,100.41 $ 515,457.26
<br /> 2045 $ 416,265.56 $ 99,410.79 $ 515,676.35
<br /> 2046 $ 438,174.27 $ 76,516.18 $ 514,690.46
<br /> 2047 $ 463,734.44 $ 52,416.60 $ 516,151.04
<br /> 2048 $ 489,294.61 $ 26,911.20 $ 516,205.81
<br /> Total $ 7,040,000.00 $ 6,357,269.71 $ 13,397,269.71
<br /> TRACE PUBLIC IMPROVEMENT DISTRICT
<br /> 2023 ANNUAL SERVICE PLAN UPDATE 38
<br />
|