|
ANNUAL INSTALLMENTS - IMPROVEMENT AREA #1 LOT TYPE 1
<br />2027
<br />$
<br />275.86
<br />$
<br />1,384.11
<br />$
<br />112.99
<br />$
<br />710.06
<br />$
<br />2,483.02
<br />2028
<br />$
<br />287.36
<br />$
<br />1,367.21
<br />$
<br />111.61
<br />$
<br />628.71
<br />$
<br />2,394.89
<br />2029
<br />$
<br />413.79
<br />$
<br />1,349.61
<br />$
<br />110.17
<br />$
<br />641.28
<br />$
<br />2,514.86
<br />2030
<br />$
<br />436.78
<br />$
<br />1,324.27
<br />$
<br />108.10
<br />$
<br />654.11
<br />$
<br />2,523.26
<br />2031
<br />$
<br />459.77
<br />$
<br />1,297.51
<br />$
<br />105.92
<br />$
<br />667.19
<br />$
<br />2,530.39
<br />2032
<br />$
<br />471.26
<br />$
<br />1,269.35
<br />$
<br />103.62
<br />$
<br />680.53
<br />$
<br />2,524.77
<br />2033
<br />$
<br />494.25
<br />$
<br />1,240.49
<br />$
<br />101.26
<br />$
<br />694.14
<br />$
<br />2,530.15
<br />2034
<br />$
<br />517.24
<br />$
<br />1,210.22
<br />$
<br />98.79
<br />$
<br />708.03
<br />$
<br />2,534.28
<br />2035
<br />$
<br />540.23
<br />$
<br />1,178.53
<br />$
<br />96.21
<br />$
<br />722.19
<br />$
<br />2,537.16
<br />2036
<br />$
<br />563.22
<br />$
<br />1,145.45
<br />$
<br />93.51
<br />$
<br />736.63
<br />$
<br />2,538.80
<br />2037
<br />$
<br />597.70
<br />$
<br />1,110.95
<br />$
<br />90.69
<br />$
<br />751.36
<br />$
<br />2,550.70
<br />2038
<br />$
<br />620.69
<br />$
<br />1,074.34
<br />$
<br />87.70
<br />$
<br />766.39
<br />$
<br />2,549.12
<br />2039
<br />$
<br />655.17
<br />$
<br />1,036.32
<br />$
<br />84.60
<br />$
<br />781.72
<br />$
<br />2,557.81
<br />2040
<br />$
<br />678.16
<br />$
<br />996.19
<br />$
<br />81.32
<br />$
<br />797.35
<br />$
<br />2,553.03
<br />2041
<br />$
<br />712.64
<br />$
<br />954.66
<br />$
<br />77.93
<br />$
<br />813.30
<br />$
<br />2,558.53
<br />2042
<br />$
<br />747.13
<br />$
<br />911.01
<br />$
<br />74.37
<br />$
<br />829.57
<br />$
<br />2,562.07
<br />2043
<br />$
<br />793.10
<br />$
<br />865.24
<br />$
<br />70.63
<br />$
<br />846.16
<br />$
<br />2,575.14
<br />2044
<br />$
<br />827.59
<br />$
<br />816.67
<br />$
<br />66.67
<br />$
<br />863.08
<br />$
<br />2,574.00
<br />2045
<br />$
<br />873.56
<br />$
<br />765.98
<br />$
<br />62.53
<br />$
<br />880.34
<br />$
<br />2,582.41
<br />2046
<br />$
<br />919.54
<br />$
<br />712.47
<br />$
<br />58.16
<br />$
<br />897.95
<br />$
<br />2,588.12
<br />2047
<br />$
<br />965.52
<br />$
<br />656.15
<br />$
<br />53.56
<br />$
<br />915.91
<br />$
<br />2,591.14
<br />2048
<br />$
<br />1,011.49
<br />$
<br />597.01
<br />$
<br />48.74
<br />$
<br />934.23
<br />$
<br />2,591.47
<br />2049
<br />$
<br />1,057.47
<br />$
<br />535.06
<br />$
<br />43.68
<br />$
<br />952.91
<br />$
<br />2,589.12
<br />2050
<br />$
<br />1,114.94
<br />$
<br />470.29
<br />$
<br />38.39
<br />$
<br />971.97
<br />$
<br />2,595.59
<br />2051
<br />$
<br />1,172.41
<br />$
<br />402.00
<br />$
<br />32.82
<br />$
<br />991.41
<br />$
<br />2,598.63
<br />2052
<br />$
<br />1,241.38
<br />$
<br />330.19
<br />$
<br />26.95
<br />$
<br />1,011.24
<br />$
<br />2,609.76
<br />2053
<br />$
<br />1,310.34
<br />$
<br />254.15
<br />$
<br />20.75
<br />$
<br />1,031.46
<br />$
<br />2,616.70
<br />2054
<br />$
<br />1,379.31
<br />$
<br />173.89
<br />$
<br />14.20
<br />$
<br />1,052.09
<br />$
<br />2,619.49
<br />2055
<br />$
<br />1,459.77
<br />$
<br />89.41
<br />$
<br />7.30
<br />$
<br />1,073.13
<br />$
<br />2,629.61
<br />Total
<br />$
<br />22,597.70
<br />$
<br />25,518.72
<br />$
<br />2,083.16
<br />$
<br />24,004.42
<br />$
<br />74,204.00
<br />Footnotes.
<br />[a] Interest on the Improvement Area #1 Bonds is 6.125%.
<br />[b] The figures shown above are estimates only and subject to change in Annual Service Plan Updates.
<br />Changes in Annual Collection Costs, reserve fund requirements, interest earnings, or other available offsets
<br />could increase or decrease the amounts shown.
<br />Annual Installment Schedule to Notice
<br />of Obligation to Pay Improvement District Assessment
<br />
|