|
Principal $ 70,762.62 $ 73,582.87 $ 76,659.50 $ 79,479.75 $ 82,812.78
<br /> Interest $ 151,626.86 $ 148,973.26 $ 146,213.90 $ 143,339.17 $ 140,159.98
<br /> (1) $ 222,389.48 $ 222,556.13 $ 222,873.41 $ 222,818.92 $ 222,972.76
<br /> Annual Collection Costs (2) $ 15,131.35 $ 15,433.97 $ 15,742.65 $ 16,057.51 $ 16,378.66
<br /> Additional Interest (3) $ 17,606.05 $ 17,252.23 $ 16,884.32 $ 16,501.02 $ 16,103.62
<br /> Total Annual Installment (4)_(1)+(2)+(3) $ 255,126.87 $ 255,242.34 $ 255,500.38 $ 255,377.45 $ 255,455.04
<br /> Principal $ 33,969.16 $ 35,323.01 $ 36,799.93 $ 38,153.77 $ 39,753.77
<br /> Interest $ 72,787.55 $ 71,513.70 $ 70,189.09 $ 68,809.09 $ 67,282.94
<br /> (1) $ 106,756.71 $ 106,836.71 $ 106,989.02 $ 106,962.86 $ 107,036.71
<br /> Annual Collection Costs (2) $ 7,263.71 $ 7,408.99 $ 7,557.16 $ 7,708.31 $ 7,862.47
<br /> Additional Interest (3) $ 8,451.68 $ 8,281.83 $ 8,105.21 $ 7,921.21 $ 7,730.45
<br /> Total Annual Installment (4)_(1)+(2)+(3) $ 122,472.09 $ 122,527.52 $ 122,651.40 $ 122,592.39 $ 122,629.63
<br /> iiiiiiiiiiiiiiiiiiiiiillillillillillillilliillillillillillillilliillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillillillillI
<br /> WHISPER SOUTH PUBLIC IMPROVEMENT DISTRICT 8
<br /> 2024 ANNUAL SERVICE PLAN UPDATE
<br />
|