|
ANNUAL INSTALLMENTS - IMPROVEMENT AREA#1— UNIT 8
<br /> e
<br /> e
<br /> 2026 $ 16,924.96 $ 34,265.68 $ 3,982.98 $ 5,308.56 $ 60,482.18
<br /> 2027 $ 17,632.63 $ 33,630.99 $ 3,898.04 $ 4,615.06 $ 59,776.72
<br /> 2028 $ 18,281.32 $ 32,969.77 $ 3,809.55 $ 4,707.36 $ 59,767.99
<br /> 2029 $ 19,047.96 $ 32,238.52 $ 3,717.80 $ 4,801.51 $ 59,805.78
<br /> 2030 $ 19,873.56 $ 31,476.60 $ 3,622.21 $ 4,897.54 $ 59,869.90
<br /> 2031 $ 20,699.17 $ 30,681.66 $ 3,522.47 $ 4,995.49 $ 59,898.78
<br /> 2032 $ 21,583.75 $ 29,853.69 $ 3,418.59 $ 5,095.40 $ 59,951.43
<br /> 2033 $ 22,527.30 $ 28,990.34 $ 3,310.27 $ 5,197.30 $ 60,025.22
<br /> 2034 $ 23,529.83 $ 28,032.93 $ 3,197.21 $ 5,301.25 $ 60,061.22
<br /> 2035 $ 24,591.32 $ 27,032.91 $ 3,079.13 $ 5,407.28 $ 60,110.64
<br /> 2036 $ 25,652.82 $ 25,987.78 $ 2,955.71 $ 5,515.42 $ 60,111.73
<br /> 2037 $ 26,832.26 $ 24,897.54 $ 2,826.97 $ 5,625.73 $ 60,182.50
<br /> 2038 $ 28,070.67 $ 23,757.16 $ 2,692.31 $ 5,738.24 $ 60,258.39
<br /> 2039 $ 29,309.08 $ 22,564.16 $ 2,551.44 $ 5,853.01 $ 60,277.69
<br /> 2040 $ 30,665.44 $ 21,318.52 $ 2,404.35 $ 5,970.07 $ 60,358.38
<br /> 2041 $ 32,021.79 $ 20,015.24 $ 2,250.45 $ 6,089.47 $ 60,376.96
<br /> 2042 $ 33,496.09 $ 18,654.32 $ 2,089.75 $ 6,211.26 $ 60,451.42
<br /> 2043 $ 34,970.39 $ 17,230.73 $ 1,921.64 $ 6,335.49 $ 60,458.26
<br /> 2044 $ 36,680.58 $ 15,657.07 $ 1,746.14 $ 6,462.19 $ 60,545.98
<br /> 2045 $ 38,449.74 $ 14,006.44 $ 1,562.06 $ 6,591.44 $ 60,609.68
<br /> 2046 $ 40,277.87 $ 12,276.20 $ 1,369.09 $ 6,723.27 $ 60,646.44
<br /> 2047 $ 42,223.95 $ 10,463.70 $ 1,166.95 $ 6,857.73 $ 60,712.33
<br /> 2048 $ 44,229.00 $ 8,563.62 $ 955.05 $ 6,994.89 $ 60,742.55
<br /> 2049 $ 46,410.96 $ 6,573.31 $ 733.08 $ 7,134.79 $ 60,852.14
<br /> 2050 $ 48,651.90 $ 4,484.82 $ 500.17 $ 7,277.48 $ 60,914.37
<br /> 2051 $ 51,010.78 $ 2,295.49 $ 256.00 $ 7,423.03 $ 60,985.30
<br /> Total $ 793,645.14 $ 557,919.18 $ 63,539.40 $ 153,130.24 $ 1,568,233.97
<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 />
|