|
ANNUAL INSTALLMENTS - IMPROVEMENT AREA #1 LOT TYPE 1
<br />2026
<br />$
<br />267.74
<br />$
<br />1,503.22
<br />$
<br />459.77
<br />$
<br />2,230.73
<br />2027
<br />$
<br />285.15
<br />$
<br />1,485.81
<br />$
<br />468.97
<br />$
<br />2,239.93
<br />2028
<br />$
<br />303.68
<br />$
<br />1,467.28
<br />$
<br />478.34
<br />$
<br />2,249.31
<br />2029
<br />$
<br />323.42
<br />$
<br />1,447.54
<br />$
<br />487.91
<br />$
<br />2,258.88
<br />2030
<br />$
<br />344.44
<br />$
<br />1,426.52
<br />$
<br />497.67
<br />$
<br />2,268.63
<br />2031
<br />$
<br />366.83
<br />$
<br />1,404.13
<br />$
<br />507.62
<br />$
<br />2,278.59
<br />2032
<br />$
<br />390.68
<br />$
<br />1,380.29
<br />$
<br />517.78
<br />$
<br />2,288.74
<br />2033
<br />$
<br />416.07
<br />$
<br />1,354.89
<br />$
<br />528.13
<br />$
<br />2,299.09
<br />2034
<br />$
<br />443.12
<br />$
<br />1,327.85
<br />$
<br />538.69
<br />$
<br />2,309.66
<br />2035
<br />$
<br />471.92
<br />$
<br />1,299.04
<br />$
<br />549.47
<br />$
<br />2,320.43
<br />2036
<br />$
<br />502.59
<br />$
<br />1,268.37
<br />$
<br />560.46
<br />$
<br />2,331.42
<br />2037
<br />$
<br />535.26
<br />$
<br />1,235.70
<br />$
<br />571.67
<br />$
<br />2,342.63
<br />2038
<br />$
<br />570.05
<br />$
<br />1,200.91
<br />$
<br />583.10
<br />$
<br />2,354.06
<br />2039
<br />$
<br />607.11
<br />$
<br />1,163.85
<br />$
<br />594.76
<br />$
<br />2,365.73
<br />2040
<br />$
<br />646.57
<br />$
<br />1,124.39
<br />$
<br />606.66
<br />$
<br />2,377.62
<br />2041
<br />$
<br />688.60
<br />$
<br />1,082.37
<br />$
<br />618.79
<br />$
<br />2,389.75
<br />2042
<br />$
<br />733.36
<br />$
<br />1,037.61
<br />$
<br />631.17
<br />$
<br />2,402.13
<br />2043
<br />$
<br />781.02
<br />$
<br />989.94
<br />$
<br />643.79
<br />$
<br />2,414.75
<br />2044
<br />$
<br />831.79
<br />$
<br />939.17
<br />$
<br />656.66
<br />$
<br />2,427.63
<br />2045
<br />$
<br />885.86
<br />$
<br />885.11
<br />$
<br />669.80
<br />$
<br />2,440.76
<br />2046
<br />$
<br />943.44
<br />$
<br />827.53
<br />$
<br />683.19
<br />$
<br />2,454.16
<br />2047
<br />$
<br />1,004.76
<br />$
<br />766.20
<br />$
<br />696.86
<br />$
<br />2,467.82
<br />2048
<br />$
<br />1,070.07
<br />$
<br />700.89
<br />$
<br />710.80
<br />$
<br />2,481.76
<br />2049
<br />$
<br />1,139.63
<br />$
<br />631.34
<br />$
<br />725.01
<br />$
<br />2,495.97
<br />2050
<br />$
<br />1,213.70
<br />$
<br />557.26
<br />$
<br />739.51
<br />$
<br />2,510.47
<br />2051
<br />$
<br />1,292.59
<br />$
<br />478.37
<br />$
<br />754.30
<br />$
<br />2,525.26
<br />2052
<br />$
<br />1,376.61
<br />$
<br />394.35
<br />$
<br />769.39
<br />$
<br />2,540.35
<br />2053
<br />$
<br />1,466.09
<br />$
<br />304.87
<br />$
<br />784.78
<br />$
<br />2,555.74
<br />2054
<br />$
<br />1,561.39
<br />$
<br />209.58
<br />$
<br />800.47
<br />$
<br />2,571.43
<br />2055
<br />$
<br />1,662.88
<br />$
<br />108.09
<br />$
<br />816.48
<br />$
<br />2,587.44
<br />Total
<br />$
<br />23,126.44
<br />$
<br />30,002.46
<br />$
<br />18,651.99
<br />$
<br />71,780.89
<br />Footnotes:
<br />[a] Interest on the Improvement Area #1 Reimbursement Obligation is calculated at 6.50%
<br />for illustrative purposes, which is not higher than 2% above the Bond Buyer Index dated
<br />June 12, 2025 and is subject to change. Interest on the Improvement Area #1
<br />Reimbursement Obligation may increase by 0.50% to include Additional Interest if PID
<br />Bonds are issued.
<br />[b] The figures shown above are estimates only and subject to change in Annual Service
<br />Plan Updates. Changes in Annual Collection Costs, reserve fund requirements, interest
<br />earnings, or other available offsets could increase or decrease the amounts shown.
<br />Annual Installment Schedule to Notice
<br />of Obligation to Pay Improvement District Assessment
<br />
|