|
ANNUAL INSTALLMENTS - IMPROVEMENT AREA#1— UNIT 7
<br /> 2026 $ 26,038.41 $ 52,716.43 $ 6,127.66 $ 8,167.02 $ 93,049.51
<br /> 2027 $ 27,127.12 $ 51,739.99 $ 5,996.98 $ 7,100.09 $ 91,964.18
<br /> 2028 $ 28,125.11 $ 50,722.72 $ 5,860.84 $ 7,242.09 $ 91,950.76
<br /> 2029 $ 29,304.55 $ 49,597.72 $ 5,719.69 $ 7,386.93 $ 92,008.89
<br /> 2030 $ 30,574.71 $ 48,425.54 $ 5,572.63 $ 7,534.67 $ 92,107.55
<br /> 2031 $ 31,844.88 $ 47,202.55 $ 5,419.18 $ 7,685.36 $ 92,151.97
<br /> 2032 $ 33,205.77 $ 45,928.75 $ 5,259.37 $ 7,839.07 $ 92,232.96
<br /> 2033 $ 34,657.39 $ 44,600.52 $ 5,092.72 $ 7,995.85 $ 92,346.49
<br /> 2034 $ 36,199.73 $ 43,127.58 $ 4,918.79 $ 8,155.77 $ 92,401.88
<br /> 2035 $ 37,832.80 $ 41,589.09 $ 4,737.12 $ 8,318.89 $ 92,477.90
<br /> 2036 $ 39,465.88 $ 39,981.20 $ 4,547.25 $ 8,485.26 $ 92,479.59
<br /> 2037 $ 41,280.40 $ 38,303.90 $ 4,349.19 $ 8,654.97 $ 92,588.46
<br /> 2038 $ 43,185.65 $ 36,549.48 $ 4,142.02 $ 8,828.07 $ 92,705.22
<br /> 2039 $ 45,090.90 $ 34,714.09 $ 3,925.29 $ 9,004.63 $ 92,734.91
<br /> 2040 $ 47,177.60 $ 32,797.73 $ 3,699.00 $ 9,184.72 $ 92,859.05
<br /> 2041 $ 49,264.30 $ 30,792.68 $ 3,462.23 $ 9,368.42 $ 92,887.63
<br /> 2042 $ 51,532.45 $ 28,698.95 $ 3,214.99 $ 9,555.78 $ 93,002.18
<br /> 2043 $ 53,800.61 $ 26,508.82 $ 2,956.37 $ 9,746.90 $ 93,012.70
<br /> 2044 $ 56,431.67 $ 24,087.79 $ 2,686.37 $ 9,941.84 $ 93,147.67
<br /> 2045 $ 59,153.45 $ 21,548.37 $ 2,403.16 $ 10,140.68 $ 93,245.66
<br /> 2046 $ 61,965.96 $ 18,886.46 $ 2,106.30 $ 10,343.49 $ 93,302.21
<br /> 2047 $ 64,959.92 $ 16,097.99 $ 1,795.32 $ 10,550.36 $ 93,403.59
<br /> 2048 $ 68,044.61 $ 13,174.80 $ 1,469.31 $ 10,761.37 $ 93,450.08
<br /> 2049 $ 71,401.48 $ 10,112.79 $ 1,127.82 $ 10,976.59 $ 93,618.68
<br /> 2050 $ 74,849.07 $ 6,899.72 $ 769.49 $ 11,196.12 $ 93,714.41
<br /> 2051 $ 78,478.12 $ 3,531.52 $ 393.85 $ 11,420.05 $ 93,823.53
<br /> Total $ 1,220,992.53 $ 858,337.20 $ 97,752.92 $ 235,584.99 $ 2,412,667.64
<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 />
|