Laserfiche WebLink
SERVICE PLAN — FIVE YEAR BUDGET FORECAST <br /> The PID Act requires the annual indebtedness and projected costs for the improvements to be <br /> reviewed and updated in the Annual Service Plan Update, and the projection shall cover a period <br /> of not less than five years. <br /> Principal $215,000.00 $225,000.00 $240,000.00 $250,000.00 $265,000.00 <br /> Interest $641,993.78 $632,587.54 $621,618.78 $609,918.78 $597,731.28 <br /> (1) $856,993.78 $857,587.54 $861,618.78 $859,918.78 $862,731.28 <br /> Annual Collection Costs (2) $ 50,249.00 $ 51,253.98 $ 52,279.06 $ 53,324.64 $ 54,391.13 <br /> Additional Interest Reserve (3) $ 55,975.00 $ 54,900.00 $ 53,775.00 $ 52,575.00 $ 51,325.00 <br /> Total Annual Installment (4)_(1)+(2)+(3) $963,217.78 $963,741.52 $967,672.84 $965,818.42 $968,447.41 <br /> ASSESSMENT ROLL <br /> The list of current Lots within the District, the corresponding total Assessments, and current <br /> Annual Installment are shown on the Assessment Roll attached hereto as Exhibit A. The Lots <br /> shown on the Assessment Roll will receive the bills for the 2024 Annual Installments which will <br /> be delinquent if not paid by January 31, 2025. <br /> iiiiiiiiiiiiiiiiiiiiiillillillillillillilliillillillillillillilliillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillillillillI <br /> WHISPER PUBLIC IMPROVEMENT DISTRICT 9 <br /> 2024 ANNUAL SERVICE PLAN UPDATE <br />