|
ANNUAL INSTALLMENTS - IMPROVEMENT AREA#1— MULTI-FAMILY
<br /> l
<br /> e
<br /> MON
<br /> 2026 $ 11,648.76 $ 23,583.67 $ 2,741.32 $ 3,653.67 $ r41,627.412027 $ 12,135.82 $ 23,146.84 $ 2,682.86 $ 3,176.36 $
<br /> 2028 $ 12,582.28 $ 22,691.74 $ 2,621.96 $ 3,239.88 $ 41,135.87
<br /> 2029 $ 13,109.93 $ 22,188.45 $ 2,558.81 $ 3,304.68 $ 41,161.87
<br /> 2030 $ 13,678.16 $ 21,664.06 $ 2,493.02 $ 3,370.77 $ 41,206.01
<br /> 2031 $ 14,246.39 $ 21,116.93 $ 2,424.37 $ 3,438.19 $ 41,225.88
<br /> 2032 $ 14,855.21 $ 20,547.07 $ 2,352.87 $ 3,506.95 $ 41,262.11
<br /> 2033 $ 15,504.62 $ 19,952.87 $ 2,278.32 $ 3,577.09 $ 41,312.90
<br /> 2034 $ 16,194.62 $ 19,293.92 $ 2,200.51 $ 3,648.63 $ 41,337.68
<br /> 2035 $ 16,925.20 $ 18,605.65 $ 2,119.24 $ 3,721.61 $ 41,371.69
<br /> 2036 $ 17,655.79 $ 17,886.33 $ 2,034.30 $ 3,796.04 $ 41,372.45
<br /> 2037 $ 18,467.55 $ 17,135.96 $ 1,945.69 $ 3,871.96 $ 41,421.15
<br /> 2038 $ 19,319.89 $ 16,351.08 $ 1,853.01 $ 3,949.40 $ 41,473.39
<br /> 2039 $ 20,172.24 $ 15,529.99 $ 1,756.05 $ 4,028.39 $ 41,486.67
<br /> 2040 $ 21,105.77 $ 14,672.67 $ 1,654.81 $ 4,108.95 $ 41,542.20
<br /> 2041 $ 22,039.29 $ 13,775.67 $ 1,548.89 $ 4,191.13 $ 41,554.99
<br /> 2042 $ 23,053.99 $ 12,839.00 $ 1,438.29 $ 4,274.96 $ 41,606.24
<br /> 2043 $ 24,068.69 $ 11,859.21 $ 1,322.59 $ 4,360.46 $ 41,610.95
<br /> 2044 $ 25,245.75 $ 10,776.12 $ 1,201.80 $ 4,447.66 $ 41,671.32
<br /> 2045 $ 26,463.39 $ 9,640.06 $ 1,075.10 $ 4,536.62 $ 41,715.16
<br /> 2046 $ 27,721.61 $ 8,449.21 $ 942.29 $ 4,627.35 $ 41,740.46
<br /> 2047 $ 29,061.02 $ 7,201.73 $ 803.17 $ 4,719.90 $ 41,785.82
<br /> 2048 $ 30,441.01 $ 5,893.99 $ 657.32 $ 4,814.30 $ 41,806.62
<br /> 2049 $ 31,942.77 $ 4,524.14 $ 504.55 $ 4,910.58 $ 41,882.04
<br /> 2050 $ 33,485.11 $ 3,086.72 $ 344.24 $ 5,008.79 $ 41,924.87
<br /> 2051 $ 35,108.63 $ 1,579.89 $ 176.20 $ 5,108.97 $ 41,973.69
<br /> Total $ 546,233.50 $ 383,992.96 $ 43,731.57 $ 105,393.28 $ 1,079,351.31
<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 />
|