|
ANNUAL INSTALLMENTS - IMPROVEMENT AREA#1- UNIT 6
<br /> "1
<br /> 2026 $ 813.70 $ 1,647.39 $ 191.49 $ 255.22 $ 2,907.80
<br /> 2027 $ 847.72 $ 1,616.87 $ 187.41 $ 221.88 $ 2,873.88
<br /> 2028 $ 878.91 $ 1,585.09 $ 183.15 $ 226.32 $ 2,873.46
<br /> 2029 $ 915.77 $ 1,549.93 $ 178.74 $ 230.84 $ 2,875.28
<br /> 2030 $ 955.46 $ 1,513.30 $ 174.14 $ 235.46 $ 2,878.36
<br /> 2031 $ 995.15 $ 1,475.08 $ 169.35 $ 240.17 $ 2,879.75
<br /> 2032 $ 1,037.68 $ 1,435.27 $ 164.36 $ 244.97 $ 2,882.28
<br /> 2033 $ 1,083.04 $ 1,393.77 $ 159.15 $ 249.87 $ 2,885.83
<br /> 2034 $ 1,131.24 $ 1,347.74 $ 153.71 $ 254.87 $ 2,887.56
<br /> 2035 $ 1,182.28 $ 1,299.66 $ 148.03 $ 259.97 $ 2,889.93
<br /> 2036 $ 1,233.31 $ 1,249.41 $ 142.10 $ 265.16 $ 2,889.99
<br /> 2037 $ 1,290.01 $ 1,197.00 $ 135.91 $ 270.47 $ 2,893.39
<br /> 2038 $ 1,349.55 $ 1,142.17 $ 129.44 $ 275.88 $ 2,897.04
<br /> 2039 $ 1,409.09 $ 1,084.82 $ 122.67 $ 281.39 $ 2,897.97
<br /> 2040 $ 1,474.30 $ 1,024.93 $ 115.59 $ 287.02 $ 2,901.85
<br /> 2041 $ 1,539.51 $ 962.27 $ 108.19 $ 292.76 $ 2,902.74
<br /> 2042 $ 1,610.39 $ 896.84 $ 100.47 $ 298.62 $ 2,906.32
<br /> 2043 $ 1,681.27 $ 828.40 $ 92.39 $ 304.59 $ 2,906.65
<br /> 2044 $ 1,763.49 $ 752.74 $ 83.95 $ 310.68 $ 2,910.86
<br /> 2045 $ 1,848.55 $ 673.39 $ 75.10 $ 316.90 $ 2,913.93
<br /> 2046 $ 1,936.44 $ 590.20 $ 65.82 $ 323.23 $ 2,915.69
<br /> 2047 $ 2,030.00 $ 503.06 $ 56.10 $ 329.70 $ 2,918.86
<br /> 2048 $ 2,126.39 $ 411.71 $ 45.92 $ 336.29 $ 2,920.32
<br /> 2049 $ 2,231.30 $ 316.02 $ 35.24 $ 343.02 $ 2,925.58
<br /> 2050 $ 2,339.03 $ 215.62 $ 24.05 $ 349.88 $ 2,928.58
<br /> 2051 $ 2,452.44 $ 110.36 $ 12.31 $ 356.88 $ 21931.99
<br /> Total $ 38,156.02 $ 26,823.04 $ 3,054.78 $ 7,362.03 $ 75,395.86
<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 />
|