|
Fill I I I I 11ml-i'll
<br />2026
<br />23,294
<br />130,780
<br />401000
<br />194,074
<br />2027
<br />$
<br />24,808
<br />129,266
<br />40,800
<br />$
<br />194,874
<br />2028
<br />$
<br />261420
<br />127,653
<br />$
<br />41,616
<br />$
<br />195,690
<br />2029
<br />281138
<br />125,936
<br />$
<br />42,448►
<br />196,522
<br />2030
<br />29,967
<br />$
<br />124,107
<br />43,297
<br />$
<br />1971371
<br />2031
<br />311915
<br />$
<br />1221#159
<br />$
<br />44,1+63
<br />198,237
<br />2032
<br />33,989
<br />$
<br />120,085
<br />$
<br />45,046
<br />199,120
<br />2033
<br />361198
<br />$
<br />1171P876
<br />45,947
<br />$
<br />2001021
<br />2034
<br />$
<br />38,551
<br />$
<br />1151523
<br />$
<br />46,866
<br />200,940
<br />2035
<br />41,057
<br />113,017
<br />$
<br />47,804
<br />201,878
<br />2036
<br />43,72+6
<br />110,348
<br />$
<br />48,760
<br />$
<br />202,834
<br />2037
<br />46,568
<br />$
<br />107,506
<br />43,735
<br />203,809
<br />2038
<br />49,595
<br />1041479
<br />$
<br />50,730
<br />204,803
<br />2039
<br />52,818
<br />101,255
<br />$
<br />51,744
<br />205,818
<br />2040
<br />561252
<br />$
<br />97,822
<br />$
<br />52,779
<br />206,853
<br />2041
<br />59,908
<br />94,166
<br />53,835
<br />2.07,909
<br />2042
<br />$
<br />63,802
<br />90,272
<br />.54,911
<br />$
<br />208,985
<br />2043
<br />$
<br />67,949
<br />861125
<br />56,010
<br />210,0383
<br />2044
<br />72366
<br />$
<br />81,708
<br />57,130
<br />$
<br />211,204
<br />2045
<br />$
<br />77,070
<br />$
<br />77,004
<br />58,272
<br />212134+6
<br />2346
<br />82,079
<br />71,995
<br />59,438
<br />213,512.
<br />2047
<br />871414
<br />66,660
<br />$
<br />60,627
<br />214,700
<br />2048
<br />93,096
<br />$
<br />60,978
<br />$
<br />61,839
<br />$
<br />2151913
<br />2049
<br />99,147
<br />$
<br />54,926
<br />$
<br />631076
<br />$
<br />2171150
<br />2050
<br />$
<br />105,592
<br />$
<br />48,482
<br />64,337
<br />$
<br />21.8,411
<br />2051
<br />112,456
<br />$
<br />411,618
<br />651624
<br />219,698
<br />2052
<br />$
<br />119,765
<br />34,309
<br />66,937
<br />$
<br />2211011
<br />2053
<br />1.27,550
<br />26,524
<br />68,275
<br />$
<br />222,349
<br />2054
<br />$
<br />135,841
<br />18,233
<br />69,641
<br />223,715
<br />2055
<br />144,+670
<br />9,404
<br />$
<br />71,034
<br />$
<br />225,108
<br />Total
<br />2,0121000
<br />2,6101214
<br />1,622,723
<br />6,2440938
<br />Foot notes,
<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 Bondsare issued.
<br />figures
<br />AnnualService 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 />e
<br />Obligation to Notice
<br />of Assessment
<br />
|