|
ANNUAL INSTALLMENTS- LOT TYPE TRACT#4
<br /> 2024 $ 102,059.02 $ 316,471.06 $ 28,224.18 $ 18,084.86 $ 464,839.12
<br /> 2025 104,489.00 312,005.98 27,713.88 18,446.56 462,655.41
<br /> 2026 109,348.95 307,434.59 27,191.44 18,815.49 462,790.46
<br /> 2027 116,638.88 302,103.82 26,644.69 19,191.80 464,579.19
<br /> 2028 121,498.83 296,417.68 26,061.50 19,575.63 463,553.64
<br /> 2029 128,788.76 290,494.61 25,454.01 19,967.14 464,704.52
<br /> 2030 133,648.72 284,216.15 24,810.06 20,366.49 463,041.42
<br /> 2031 140,938.65 277,700.78 24,141.82 20,773.82 463,555.06
<br /> 2032 150,658.55 270,125.33 23,437.12 21,189.29 465,410.30
<br /> 2033 157,948.48 262,027.43 22,683.83 21,613.08 464,272.83
<br /> 2034 165,238.41 253,537.70 21,894.09 22,045.34 462,715.54
<br /> 2035 174,958.32 244,656.13 21,067.90 22,486.25 463,168.60
<br /> 2036 184,678.22 235,252.12 20,193.11 22,935.97 463,059.43
<br /> 2037 196,828.11 225,325.67 19,269.71 23,394.69 464,818.18
<br /> 2038 206,548.01 214,746.15 18,285.57 23,862.59 463,442.33
<br /> 2039 216,267.92 203,644.19 17,252.83 24,339.84 461,504.79
<br /> 2040 228,417.80 192,019.79 16,171.49 24,826.63 461,435.72
<br /> 2041 242,997.66 179,742.33 15,029.41 25,323.17 463,092.57
<br /> 2042 257,577.52 166,073.71 13,814.42 25,829.63 463,295.28
<br /> 2043 274,587.36 151,584.98 12,526.53 26,346.22 465,045.09
<br /> 2044 289,167.22 136,139.44 11,153.59 26,873.15 463,333.40
<br /> 2045 306,177.06 119,873.78 9,707.76 27,410.61 463,169.21
<br /> 2046 323,186.89 102,651.32 8,176.87 27,958.82 461,973.91
<br /> 2047 342,626.71 84,472.06 6,560.94 28,518.00 462,177.71
<br /> 2048 364,496.50 65,199.32 4,847.80 29,088.36 463,631.98
<br /> 2049 386,366.29 44,696.39 3,025.32 29,670.13 463,758.12
<br /> 2050 408,236.08 22,963.28 1,093.49 30,263.53 462,556.37
<br /> Total $ 5,834,373.92 $ 5,561,575.81 $ 476,433.37 $ 639,197.08 $12,511,580.19
<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 /> Annual Installment Schedule to Notice
<br /> of Obligation to Pay Improvement District Assessment
<br />
|