Laserfiche WebLink
SERVICE PLAN — FIVE YEAR BUDGET FORECAST <br /> The PID Act requires the annual indebtedness and projected costs for the improvements to be <br /> reviewed and updated in the Annual Service Plan Update, and the projection shall cover a period <br /> of not less than five years. <br /> Principal $225,000.00 $240,000.00 $250,000.00 $265,000.00 $275,000.00 <br /> Interest $632,587.54 $621,618.78 $609,918.78 $597,731.28 $584,812.52 <br /> (1) $857,587.54 $861,618.78 $859,918.78 $862,731.28 $859,812.52 <br /> Annual Collection Costs (2) $ 33,012.00 $ 42,342.24 $ 43,189.08 $ 44,052.87 $ 44,933.92 <br /> Additional Interest Reserve (3) $ 53,825.00 $ 52,700.00 $ 51,500.00 $ 50,250.00 $ 48,925.00 <br /> Total Annual Installment (4)_(1)+(2)+(3) $944,424.54 $956,661.02 $954,607.86 $957,034.15 $953,671.44 <br /> ASSESSMENT ROLL <br /> The list of current Lots within the District, the corresponding total Assessments, and current <br /> Annual Installment are shown on the Assessment Roll attached hereto as Exhibit A. The Lots <br /> shown on the Assessment Roll will receive the bills for the 2025 Annual Installments which will <br /> be delinquent if not paid by January 31, 2026. <br /> iiiiiiiiiiiiiiiiiiiiiillillillillillillilliillillillillillillilliillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillilillillilI <br /> WHISPER PUBLIC IMPROVEMENT DISTRICT 10 <br /> 2025 ANNUAL SERVICE PLAN UPDATE <br />