|
ANNUAL INSTALLMENTS - LOT TYPE LGC INDUSTRIAL
<br /> =1 =1
<br /> Elms
<br /> 2026 $ 30,782.32 $ 62,320.79 $ 7,173.35 $ 9,654.96 $ 109,931.42
<br /> 2027 $ 32,069.38 $ 61,166.45 $ 7,020.37 $ 8,393.66 $ 108,649.87
<br /> 2028 $ 33,249.19 $ 59,963.85 $ 6,861.00 $ 8,561.53 $ 108,635.57
<br /> 2029 $ 34,643.52 $ 58,633.88 $ 6,695.76 $ 8,732.76 $ 108,705.92
<br /> 2030 $ 36,145.09 $ 57,248.14 $ 6,523.60 $ 8,907.42 $ 108,824.25
<br /> 2031 $ 37,646.67 $ 55,802.34 $ 6,343.97 $ 9,085.56 $ 108,878.54
<br /> 2032 $ 39,255.50 $ 54,296.47 $ 6,156.88 $ 9,267.28 $ 108,976.13
<br /> 2033 $ 40,971.59 $ 52,726.25 $ 5,961.80 $ 9,452.62 $ 109,112.26
<br /> 2034 $ 42,794.93 $ 50,984.96 $ 5,758.19 $ 9,641.67 $ 109,179.75
<br /> 2035 $ 44,725.53 $ 49,166.17 $ 5,545.51 $ 9,834.51 $ 109,271.72
<br /> 2036 $ 46,656.13 $ 47,265.34 $ 5,323.24 $ 10,031.20 $ 109,275.91
<br /> 2037 $ 48,801.24 $ 45,282.45 $ 5,091.38 $ 10,231.82 $ 109,406.89
<br /> 2038 $ 51,053.60 $ 43,208.40 $ 4,848.86 $ 10,436.46 $ 109,547.32
<br /> 2039 $ 53,305.97 $ 41,038.62 $ 4,595.14 $ 10,645.19 $ 109,584.92
<br /> 2040 $ 55,772.84 $ 38,773.12 $ 4,330.23 $ 10,858.09 $ 109,734.29
<br /> 2041 $ 58,239.72 $ 36,402.77 $ 4,053.06 $ 11,075.25 $ 109,770.81
<br /> 2042 $ 60,921.11 $ 33,927.59 $ 3,763.64 $ 11,296.76 $ 109,909.08
<br /> 2043 $ 63,602.49 $ 31,338.44 $ 3,460.88 $ 11,522.69 $ 109,924.50
<br /> 2044 $ 66,712.90 $ 28,476.33 $ 3,144.80 $ 11,753.15 $ 110,087.18
<br /> 2045 $ 69,930.56 $ 25,474.25 $ 2,813.27 $ 11,988.21 $ 110,206.29
<br /> 2046 $ 73,255.48 $ 22,327.37 $ 2,465.74 $ 12,227.97 $ 110,276.57
<br /> 2047 $ 76,794.91 $ 19,030.87 $ 2,101.69 $ 12,472.53 $ 110,400.01
<br /> 2048 $ 80,441.60 $ 15,575.10 $ 1,720.05 $ 12,721.98 $ 110,458.73
<br /> 2049 $ 84,410.05 $ 11,955.23 $ 1,320.28 $ 12,976.42 $ 110,661.99
<br /> 2050 $ 88,485.76 $ 8,156.78 $ 900.80 $ 13,235.95 $ 110,779.29
<br /> 2051 $ 92,775.98 $ 4,174.92 $ 461.06 $ 13,500.67 $ 110,912.63
<br /> Total $ 1,443,444.07 $ 1,014,716.89 $ 114,434.56 $ 278,506.32 $ 2,851,101.85
<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 />
|