|
2026
<br />23,294
<br />130,780
<br />40,000
<br />$
<br />194,074
<br />2027
<br />$
<br />24,808
<br />129,266
<br />40j800
<br />$
<br />194,874
<br />2028
<br />$
<br />26,420
<br />127,653
<br />$
<br />41,616
<br />$
<br />195,690
<br />2029
<br />$
<br />28,138
<br />125,936
<br />$
<br />42,448
<br />$
<br />196,522
<br />2030
<br />$
<br />29,967
<br />$
<br />1241107
<br />$
<br />43,297
<br />$
<br />197,371
<br />2031
<br />$
<br />31,915
<br />122,159
<br />44,1+63
<br />$
<br />198,237
<br />2032
<br />$
<br />33,989
<br />$
<br />120,085
<br />$
<br />45j0146
<br />$
<br />199,120
<br />2033
<br />36,198
<br />117,876
<br />$
<br />45,947
<br />$
<br />200,021
<br />2034
<br />38,551
<br />115,523
<br />$
<br />46,866
<br />$
<br />2001,940
<br />2035
<br />$
<br />41,057
<br />$
<br />113,017
<br />$
<br />47,804
<br />$
<br />201..878
<br />2036
<br />$
<br />43,726
<br />$
<br />110,348
<br />$
<br />48,760
<br />$
<br />202,834
<br />2037
<br />$
<br />46.1568
<br />$
<br />107o506
<br />$
<br />49,735
<br />203,809
<br />2038
<br />$
<br />49,595
<br />$
<br />104,479
<br />$
<br />50,730
<br />204,803
<br />2039
<br />$
<br />52,818
<br />$
<br />101;255
<br />$
<br />51.1744
<br />$
<br />2075,818
<br />2040
<br />$
<br />56,252
<br />$
<br />97,822
<br />$
<br />52,779
<br />$
<br />206t853
<br />2041
<br />$
<br />59,908
<br />$
<br />94;166
<br />$
<br />53,835
<br />$
<br />207/909
<br />2042
<br />$
<br />63/802
<br />$
<br />90)272
<br />$
<br />54,911
<br />$
<br />208,985
<br />2043
<br />$
<br />67,949
<br />$
<br />86,125
<br />$
<br />56,010
<br />$
<br />210/083
<br />2044
<br />$
<br />72,366
<br />$
<br />81,708
<br />$
<br />57J30
<br />$
<br />211,204
<br />2045
<br />$
<br />77/070
<br />$
<br />77,004
<br />$
<br />58,272
<br />$
<br />2121346
<br />2046
<br />$
<br />82,079
<br />$
<br />71j995
<br />$
<br />59,438
<br />$
<br />213,512
<br />2047
<br />$
<br />87/414
<br />$
<br />66,660
<br />$
<br />60,627
<br />$
<br />214,700
<br />2048
<br />$
<br />93,096
<br />$
<br />60,978
<br />$
<br />61,839
<br />$
<br />2151913
<br />2049
<br />$
<br />99,147
<br />$
<br />54,926
<br />$
<br />63)076
<br />$
<br />2171150
<br />2050
<br />$
<br />105,592
<br />48,482
<br />$
<br />64,337
<br />$
<br />218,411
<br />2051
<br />$
<br />112,456
<br />41,618
<br />$
<br />65;624
<br />$
<br />219.9698
<br />2052
<br />$
<br />119,765
<br />$
<br />34,309
<br />$
<br />66,937
<br />$
<br />2211011
<br />2053
<br />$
<br />127,550
<br />$
<br />261,524
<br />$
<br />68,275
<br />$
<br />2221349
<br />2054
<br />$
<br />135,841
<br />$
<br />18,233
<br />$
<br />69,641
<br />$
<br />2231#715
<br />2055
<br />144..670
<br />$
<br />9,404
<br />$
<br />71;034
<br />$
<br />225,108
<br />Total
<br />$
<br />2,012..000
<br />$
<br />2.,610.,214
<br />$
<br />10622,723
<br />6..244..938
<br />Footnotes:
<br />[a] Interest on the Improvement Area #1 Reimbursement Obligation is calculated at
<br />6.50% for illustrative purposes, which is not higher than 2% above the Bond Buyer
<br />Index dated June 12, 2025 and is subject to change. Interest on the Improvement
<br />Area #1 Reimbursement Obligation may increase by 0.50% to include Additional
<br />Interest if PID Bonds are issued.
<br />[b] The figures shown above are estimates only and subject to change in Annual
<br />Service Plan Updates. Changes in Annual Collection Costs, reserve fund
<br />requirements, interest earnings, or other available offsets could increase or decrease
<br />the amounts shown.
<br />FORESTBROOK PUBLIC IMPROVEMENT DISTRICT NO. 1 35
<br />SERVICE AND ASSESSMENT PLAN
<br />
|