|
ANNUAL INSTALLMENTS - IMPROVEMENT AREA#1— UNIT 5
<br /> e
<br /> e
<br /> 2026 $ 3,580.28 $ 7,248.51 $ 842.55 $ 1,122.96 $ 12,794.31
<br /> 2027 $ 3,729.98 $ 7,114.25 $ 824.58 $ 976.26 $ 12,645.07
<br /> 2028 $ 3,867.20 $ 6,974.37 $ 805.87 $ 995.79 $ 12,643.23
<br /> 2029 $ 4,029.38 $ 6,819.69 $ 786.46 $ 1,015.70 $ 12,651.22
<br /> 2030 $ 4,204.02 $ 6,658.51 $ 766.24 $ 1,036.02 $ 12,664.79
<br /> 2031 $ 4,378.67 $ 6,490.35 $ 745.14 $ 1,056.74 $ 12,670.90
<br /> 2032 $ 4,565.79 $ 6,315.20 $ 723.16 $ 1,077.87 $ 12,682.03
<br /> 2033 $ 4,765.39 $ 6,132.57 $ 700.25 $ 1,099.43 $ 12,697.64
<br /> 2034 $ 4,977.46 $ 5,930.04 $ 676.33 $ 1,121.42 $ 12,705.26
<br /> 2035 $ 5,202.01 $ 5,718.50 $ 651.35 $ 1,143.85 $ 12,715.71
<br /> 2036 $ 5,426.56 $ 5,497.41 $ 625.25 $ 1,166.72 $ 12,715.94
<br /> 2037 $ 5,676.05 $ 5,266.79 $ 598.01 $ 1,190.06 $ 12,730.91
<br /> 2038 $ 5,938.03 $ 5,025.55 $ 569.53 $ 1,213.86 $ 12,746.97
<br /> 2039 $ 6,200.00 $ 4,773.19 $ 539.73 $ 1,238.14 $ 12,751.05
<br /> 2040 $ 6,486.92 $ 4,509.69 $ 508.61 $ 1,262.90 $ 12,768.12
<br /> 2041 $ 6,773.84 $ 4,233.99 $ 476.06 $ 1,288.16 $ 12,772.05
<br /> 2042 $ 7,085.71 $ 3,946.11 $ 442.06 $ 1,313.92 $ 12,787.80
<br /> 2043 $ 7,397.58 $ 3,644.96 $ 406.50 $ 1,340.20 $ 12,789.25
<br /> 2044 $ 7,759.35 $ 3,312.07 $ 369.38 $ 1,367.00 $ 12,807.80
<br /> 2045 $ 8,133.60 $ 2,962.90 $ 330.43 $ 1,394.34 $ 12,821.28
<br /> 2046 $ 8,520.32 $ 2,596.89 $ 289.62 $ 1,422.23 $ 12,829.05
<br /> 2047 $ 8,931.99 $ 2,213.47 $ 246.86 $ 1,450.67 $ 12,842.99
<br /> 2048 $ 9,356.13 $ 1,811.53 $ 202.03 $ 1,479.69 $ 12,849.39
<br /> 2049 $ 9,817.70 $ 1,390.51 $ 155.08 $ 1,509.28 $ 12,872.57
<br /> 2050 $ 10,291.75 $ 948.71 $ 105.80 $ 1,539.47 $ 12,885.73
<br /> 2051 $ 10,790.74 $ 485.58 $ 54.15 $ 1,570.26 $ 12,900.74
<br /> Total $ 167,886.47 $ 118,021.36 $ 13,441.03 $ 32,392.94 $ 331,741.80
<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 />
|