|
ANNUAL INSTALLMENTS - IMPROVEMENT AREA#1 UNIT 1
<br /> 2026 $ 40,784.37 $ 82,570.58 $ 9,597.85 $ 12,792.13 $ 145,744.91
<br /> 2027 $ 42,489.63 $ 81,041.16 $ 9,393.17 $ 11,120.98 $ 144,044.94
<br /> 2028 $ 44,052.80 $ 79,447.80 $ 9,179.93 $ 11,343.40 $ 144,023.93
<br /> 2029 $ 45,900.17 $ 77,685.69 $ 8,958.84 $ 11,570.27 $ 144,114.98
<br /> 2030 $ 47,889.66 $ 75,849.68 $ 8,728.49 $ 11,801.67 $ 144,269.50
<br /> 2031 $ 49,879.14 $ 73,934.10 $ 8,488.15 $ 12,037.71 $ 144,339.09
<br /> 2032 $ 52,010.72 $ 71,938.93 $ 8,237.83 $ 12,278.46 $ 144,465.95
<br /> 2033 $ 54,284.42 $ 69,858.50 $ 7,976.81 $ 12,524.03 $ 144,643.76
<br /> 2034 $ 56,700.21 $ 67,551.41 $ 7,704.38 $ 12,774.51 $ 144,730.52
<br /> 2035 $ 59,258.12 $ 65,141.65 $ 7,419.82 $ 13,030.00 $ 144,849.60
<br /> 2036 $ 61,816.02 $ 62,623.18 $ 7,122.43 $ 13,290.60 $ 144,852.24
<br /> 2037 $ 64,658.14 $ 59,996.00 $ 6,812.20 $ 13,556.41 $ 145,022.76
<br /> 2038 $ 67,642.36 $ 57,248.03 $ 6,487.71 $ 13,827.54 $ 145,205.65
<br /> 2039 $ 70,626.58 $ 54,373.23 $ 6,148.24 $ 14,104.09 $ 145,252.15
<br /> 2040 $ 73,895.02 $ 51,371.60 $ 5,793.80 $ 14,386.17 $ 145,446.59
<br /> 2041 $ 77,163.45 $ 48,231.06 $ 5,422.95 $ 14,673.90 $ 145,491.36
<br /> 2042 $ 80,716.10 $ 44,951.62 $ 5,035.70 $ 14,967.38 $ 145,670.78
<br /> 2043 $ 84,268.74 $ 41,521.18 $ 4,630.61 $ 15,266.72 $ 145,687.26
<br /> 2044 $ 88,389.81 $ 37,729.09 $ 4,207.70 $ 15,572.06 $ 145,898.66
<br /> 2045 $ 92,652.98 $ 33,751.55 $ 3,764.11 $ 15,883.50 $ 146,052.14
<br /> 2046 $ 97,058.26 $ 29,582.16 $ 3,299.13 $ 16,201.17 $ 146,140.72
<br /> 2047 $ 101,747.75 $ 25,214.54 $ 2,812.03 $ 16,525.19 $ 146,299.52
<br /> 2048 $ 106,579.35 $ 20,635.89 $ 2,301.40 $ 16,855.70 $ 146,372.34
<br /> 2049 $ 111,837.27 $ 15,839.82 $ 1,766.52 $ 17,192.81 $ 146,636.42
<br /> 2050 $ 117,237.29 $ 10,807.15 $ 1,205.26 $ 17,536.67 $ 146,786.36
<br /> 2051 $ 122,921.52 $ 5,531.47 $ 616.89 $ 17,887.40 $ 146,957.28
<br /> Total $ 1,912,459.88 $ 1,344,427.11 $ 153,111.95 $ 369,000.49 $ 3,778,999.42
<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 />
|