|
ANNUAL INSTALLMENTS - LOT TYPE TRACT#4
<br /> 2026 $ 109,348.95 $ 307,434.59 $ 26,158.70 $ 16,043.68 $ r464,932.79
<br /> 2027 $ 116,638.88 $ 302,103.82 $ 25,611.95 $ 20,578.13 $
<br /> 2028 $ 121,498.83 $ 296,417.68 $ 25,028.76 $ 20,989.69 $ 463,934.96
<br /> 2029 $ 128,788.76 $ 290,494.61 $ 24,421.27 $ 21,409.49 $ 465,114.12
<br /> 2030 $ 133,648.72 $ 284,216.15 $ 23,777.32 $ 21,837.68 $ 463,479.87
<br /> 2031 $ 140,938.65 $ 277,700.78 $ 23,109.08 $ 22,274.43 $ 464,022.94
<br /> 2032 $ 150,658.55 $ 270,125.33 $ 22,404.38 $ 22,719.92 $ 465,908.19
<br /> 2033 $ 157,948.48 $ 262,027.43 $ 21,651.09 $ 23,174.32 $ 464,801.33
<br /> 2034 $ 165,238.41 $ 253,537.70 $ 20,861.35 $ 23,637.80 $ 463,275.26
<br /> 2035 $ 174,958.32 $ 244,656.13 $ 20,035.16 $ 24,110.56 $ 463,760.17
<br /> 2036 $ 184,678.22 $ 235,252.12 $ 19,160.37 $ 24,592.77 $ 463,683.49
<br /> 2037 $ 196,828.11 $ 225,325.67 $ 18,236.97 $ 25,084.63 $ 465,475.38
<br /> 2038 $ 206,548.01 $ 214,746.15 $ 17,252.83 $ 25,586.32 $ 464,133.32
<br /> 2039 $ 216,267.92 $ 203,644.19 $ 16,220.09 $ 26,098.05 $ 462,230.25
<br /> 2040 $ 228,417.80 $ 192,019.79 $ 15,138.75 $ 26,620.01 $ 462,196.35
<br /> 2041 $ 242,997.66 $ 179,742.33 $ 13,996.67 $ 27,152.41 $ 463,889.07
<br /> 2042 $ 257,577.52 $ 166,073.71 $ 12,781.68 $ 27,695.45 $ 464,128.37
<br /> 2043 $ 274,587.36 $ 151,584.98 $ 11,493.79 $ 28,249.36 $ 465,915.49
<br /> 2044 $ 289,167.22 $ 136,139.44 $ 10,120.85 $ 28,814.35 $ 464,241.87
<br /> 2045 $ 306,177.06 $ 119,873.78 $ 8,675.02 $ 29,390.64 $ 464,116.49
<br /> 2046 $ 323,186.89 $ 102,651.32 $ 7,144.13 $ 29,978.45 $ 462,960.80
<br /> 2047 $ 342,626.71 $ 84,472.06 $ 5,528.20 $ 30,578.02 $ 463,204.99
<br /> 2048 $ 364,496.50 $ 65,199.32 $ 3,815.06 $ 31,189.58 $ 464,700.46
<br /> 2049 $ 386,366.29 $ 44,696.39 $ 1,992.58 $ 31,813.37 $ 464,868.63
<br /> 2050 $ 408,236.08 $ 22,963.28 $ 60.75 $ 32,449.64 $ 463,709.74
<br /> Total $ 5,627,825.91 $ 4,933,098.77 $ 394,676.81 $ 642,068.74 $11,597,670.23
<br /> Footnotes:
<br /> [a] Interest is calculated at the rate of the PID Bonds.
<br /> [b]The figures shown above are estimates only and subject to change in Annual Service Plan Updates. Changes in
<br /> Annual Collection Costs, reserve fund requirements, interest earnings,or other available offsets could increase or
<br /> decrease the amounts shown.
<br /> Annual Installment Schedule to Notice
<br /> of Obligation to Pay Improvement District Assessment
<br />
|