|
ANNUAL INSTALLMENTS - LOT TYPE TRACT#6
<br /> 202N2024 $ 10,407.10 $ 32,270.99 $ 2,878.06 $ 1,844.14 $ 47,400.28
<br /> 5 10,654.89 31,815.68 2,826.02 1,881.02 47,177.61
<br /> 2026 11,150.46 31,349.53 2,772.75 1,918.64 47,191.38
<br /> 2027 11,893.83 30,805.94 2,717.00 1,957.01 47,373.78
<br /> 2028 12,389.40 30,226.12 2,657.53 1,996.15 47,269.20
<br /> 2029 13,132.77 29,622.14 2,595.58 2,036.08 47,386.56
<br /> 2030 13,628.34 28,981.91 2,529.92 2,076.80 47,216.97
<br /> 2031 14,371.71 28,317.53 2,461.77 2,118.33 47,269.35
<br /> 2032 15,362.86 27,545.05 2,389.92 2,160.70 47,458.53
<br /> 2033 16,106.22 26,719.30 2,313.10 2,203.92 47,342.54
<br /> 2034 16,849.59 25,853.59 2,232.57 2,247.99 47,183.74
<br /> 2035 17,840.74 24,947.92 2,148.32 2,292.95 47,229.94
<br /> 2036 18,831.89 23,988.98 2,059.12 2,338.81 47,218.81
<br /> 2037 20,070.83 22,976.77 1,964.96 2,385.59 47,398.15
<br /> 2038 21,061.99 21,897.96 1,864.61 2,433.30 47,257.85
<br /> 2039 22,053.14 20,765.88 1,759.30 2,481.97 47,060.28
<br /> 2040 23,292.08 19,580.52 1,649.03 2,531.61 47,053.24
<br /> 2041 24,778.81 18,328.57 1,532.57 2,582.24 47,222.19
<br /> 2042 26,265.53 16,934.76 1,408.68 2,633.88 47,242.86
<br /> 2043 28,000.05 15,457.33 1,277.35 2,686.56 47,421.29
<br /> 2044 29,486.78 13,882.33 1,137.35 2,740.29 47,246.74
<br /> 2045 31,221.30 12,223.69 989.91 2,795.10 47,230.00
<br /> 2046 32,955.81 10,467.50 833.81 2,851.00 47,108.12
<br /> 2047 34,938.12 8,613.73 669.03 2,908.02 47,128.90
<br /> 2048 37,168.21 6,648.46 494.34 2,966.18 47,277.19
<br /> 2049 39,398.30 4,557.75 308.50 3,025.50 47,290.05
<br /> 2050 41,628.39 2,341.60 111.50 3,086.01 47,167.51
<br /> Total $ 594,939.14 $ 567,121.54 $ 48,582.57 $ 65,179.81 $ 1,275,823.05
<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 />
|