|
ANNUAL INSTALLMENTS - IMPROVEMENT AREA#1— UNIT 3
<br /> W--
<br /> 2026 $ 4,853.65 $ 9,826.53 $ 1,142.22 $ 1,522.36 $ 17,344.75
<br /> 2027 $ 5,056.59 $ 9,644.52 $ 1,117.86 $ 1,323.48 $ 17,142.45
<br /> 2028 $ 5,242.62 $ 9,454.89 $ 1,092.48 $ 1,349.95 $ 17,139.94
<br /> 2029 $ 5,462.47 $ 9,245.19 $ 1,066.17 $ 1,376.95 $ 17,150.78
<br /> 2030 $ 5,699.23 $ 9,026.69 $ 1,038.76 $ 1,404.49 $ 17,169.17
<br /> 2031 $ 5,936.00 $ 8,798.72 $ 1,010.15 $ 1,432.58 $ 17,177.45
<br /> 2032 $ 6,189.67 $ 8,561.28 $ 980.36 $ 1,461.23 $ 17,192.55
<br /> 2033 $ 6,460.26 $ 8,313.69 $ 949.30 $ 1,490.46 $ 17,213.71
<br /> 2034 $ 6,747.76 $ 8,039.13 $ 916.88 $ 1,520.26 $ 17,224.03
<br /> 2035 $ 7,052.17 $ 7,752.35 $ 883.02 $ 1,550.67 $ 17,238.21
<br /> 2036 $ 7,356.58 $ 7,452.64 $ 847.62 $ 1,581.68 $ 17,238.52
<br /> 2037 $ 7,694.81 $ 7,139.98 $ 810.70 $ 1,613.32 $ 17,258.81
<br /> 2038 $ 8,049.96 $ 6,812.95 $ 772.09 $ 1,645.58 $ 17,280.58
<br /> 2039 $ 8,405.10 $ 6,470.83 $ 731.69 $ 1,678.49 $ 17,286.11
<br /> 2040 $ 8,794.07 $ 6,113.61 $ 689.51 $ 1,712.06 $ 17,309.25
<br /> 2041 $ 9,183.04 $ 5,739.86 $ 645.37 $ 1,746.31 $ 17,314.58
<br /> 2042 $ 9,605.83 $ 5,349.58 $ 599.29 $ 1,781.23 $ 17,335.93
<br /> 2043 $ 10,028.62 $ 4,941.34 $ 551.08 $ 1,816.86 $ 17,337.89
<br /> 2044 $ 10,519.06 $ 4,490.05 $ 500.75 $ 1,853.19 $ 17,363.05
<br /> 2045 $ 11,026.41 $ 4,016.69 $ 447.96 $ 1,890.26 $ 17,381.32
<br /> 2046 $ 11,550.67 $ 3,520.50 $ 392.62 $ 1,928.06 $ 17,391.86
<br /> 2047 $ 12,108.76 $ 3,000.72 $ 334.65 $ 1,966.62 $ 17,410.76
<br /> 2048 $ 12,683.75 $ 2,455.83 $ 273.88 $ 2,005.96 $ 17,419.42
<br /> 2049 $ 13,309.49 $ 1,885.06 $ 210.23 $ 2,046.08 $ 17,450.85
<br /> 2050 $ 13,952.13 $ 1,286.13 $ 143.43 $ 2,087.00 $ 17,468.69
<br /> 2051 $ 14,628.60 $ 658.29 $ 73.41 $ 2,128.74 $ 17,489.04
<br /> Total $ 227,597.29 $ 159,997.07 $ 18,221.49 $ 43,913.87 $ 449,729.71
<br /> Footnotes:
<br /> [a] Interest is calculated at the actual rate of the Improvement Area 1-3 Bonds.
<br /> [b]The figures shown above are estimates only and subject to change in Annual Service Plan Updates.Changes in Annual
<br /> Collection Costs, reserve fund requirements, interest earnings, or other available offsets could increase or decrease the
<br /> amounts shown.
<br /> Annual Installment Schedule to Notice
<br /> of Obligation to Pay Improvement District Assessment
<br />
|