|
ANNUAL INSTALLMENTS - IMPROVEMENT AREA#1- UNIT 10
<br /> 11 W-- ME i i I I I I ffiffi
<br /> 2026 $ 46,448.86 $ 94,038.71 $ 10,930.88 $ 14,568.81 $ 165,987.26
<br /> 2027 $ 48,390.97 $ 92,296.88 $ 10,697.77 $ 12,665.56 $ 164,051.19
<br /> 2028 $ 50,171.24 $ 90,482.22 $ 10,454.92 $ 12,918.87 $ 164,027.25
<br /> 2029 $ 52,275.20 $ 88,475.37 $ 10,203.13 $ 13,177.25 $ 164,130.95
<br /> 2030 $ 54,541.00 $ 86,384.36 $ 9,940.78 $ 13,440.80 $ 164,306.93
<br /> 2031 $ 56,806.79 $ 84,202.72 $ 9,667.06 $ 13,709.61 $ 164,386.19
<br /> 2032 $ 59,234.44 $ 81,930.45 $ 9,381.97 $ 13,983.80 $ 164,530.66
<br /> 2033 $ 61,823.92 $ 79,561.07 $ 9,084.70 $ 14,263.48 $ 164,733.17
<br /> 2034 $ 64,575.24 $ 76,933.55 $ 8,774.43 $ 14,548.75 $ 164,831.98
<br /> 2035 $ 67,488.41 $ 74,189.11 $ 8,450.35 $ 14,839.72 $ 164,967.60
<br /> 2036 $ 70,401.58 $ 71,320.85 $ 8,111.66 $ 15,136.52 $ 164,970.61
<br /> 2037 $ 73,638.44 $ 68,328.78 $ 7,758.34 $ 15,439.25 $ 165,164.81
<br /> 2038 $ 77,037.13 $ 65,199.15 $ 7,388.78 $ 15,748.03 $ 165,373.10
<br /> 2039 $ 80,435.83 $ 61,925.07 $ 7,002.16 $ 16,062.99 $ 165,426.06
<br /> 2040 $ 84,158.21 $ 58,506.55 $ 6,598.49 $ 16,384.25 $ 165,647.50
<br /> 2041 $ 87,880.60 $ 54,929.82 $ 6,176.13 $ 16,711.94 $ 165,698.49
<br /> 2042 $ 91,926.66 $ 51,194.90 $ 5,735.10 $ 17,046.18 $ 165,902.84
<br /> 2043 $ 95,972.73 $ 47,288.01 $ 5,273.76 $ 17,387.10 $ 165,921.60
<br /> 2044 $ 100,666.17 $ 42,969.24 $ 4,792.11 $ 17,734.84 $ 166,162.36
<br /> 2045 $ 105,521.45 $ 38,439.26 $ 4,286.91 $ 18,089.54 $ 166,337.16
<br /> 2046 $ 110,538.58 $ 33,690.80 $ 3,757.34 $ 18,451.33 $ 166,438.04
<br /> 2047 $ 115,879.39 $ 28,716.56 $ 3,202.59 $ 18,820.36 $ 166,618.90
<br /> 2048 $ 121,382.04 $ 23,501.99 $ 2,621.04 $ 19,196.77 $ 166,701.83
<br /> 2049 $ 127,370.22 $ 18,039.80 $ 2,011.87 $ 19,580.70 $ 167,002.59
<br /> 2050 $ 133,520.24 $ 12,308.14 $ 1,372.65 $ 19,972.32 $ 167,173.35
<br /> 2051 $ 139,993.95 $ 6,299.73 $ 702.57 $ 20,371.76 $ 167,368.01
<br /> Total $ 2,178,079.31 $ 1,531,153.10 $ 174,377.49 $ 420,250.55 $ 4,303,860.45
<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 />
|