|
BRANDYWOOD ESTATES - 2N0 ADDITION
<br />PROPOSED ASSESSMENTS
<br />SEH FILE N0. 92363
<br />DATE: 07/01/92
<br />TRUNK
<br />SEWER
<br />AREA
<br />CHARGE
<br />LOT ID
<br />LOT BLOCK 51,645/ACRE
<br />1 1 5638.26
<br />2 1 $620.17
<br />1 2 S607.01
<br />2 2 $618.52
<br />3 2 $664,58
<br />1 3 $607.01
<br />2 3 $630.04
<br />1 4 $822.50
<br />2 4 5607.01
<br />3 4 1 $871.85
<br />4 4 $705.71
<br />1 5 j $713.93
<br />2 5 j $607.01
<br />3 5 $607.01
<br />OUTLOT A $20,958.95
<br />SEWER
<br />CONNECTION
<br />UNIT
<br />CHARGE
<br />$713/UNIT
<br />$713.00
<br />$713.00
<br />$713.00
<br />$713.00
<br />$713.00
<br />$713.00
<br />$713.00
<br />$713.00
<br />$713.00
<br />$713.00
<br />$713.00
<br />$713.00
<br />$713.00
<br />$713.00
<br />$23,529.00
<br />TRUNK
<br />WATER
<br />AREA
<br />CHARGE
<br />$1,755/ACRE
<br />$680.94
<br />$661.64
<br />$647.60
<br />$659.88
<br />$709.02
<br />$647.60
<br />$672.17
<br />$877.50
<br />$647.60
<br />$930.15
<br />$752.90
<br />$761.67
<br />$647.60
<br />$647.60
<br />$22,360.46
<br />WATER
<br />CONNECTION
<br />UNIT
<br />CHARGE
<br />51,152/UNIT
<br />$1,152.00
<br />$1,152.00
<br />$1,152.00
<br />$1,152.00
<br />$1,152.00
<br />$1,152.00
<br />$1,152.00
<br />$1,152.00
<br />$1,152.00
<br />$1,152.00
<br />$1,152.00
<br />$1,152.00
<br />$1,152.00
<br />$1,152.00
<br />$38,016.00
<br />SURFACE
<br />WATER
<br />MANAGEMENT
<br />PLANNING
<br />50.01500/SF
<br />$253.52
<br />$246.33
<br />$241.10
<br />$245.68
<br />$263.97
<br />$241.10
<br />$250.25
<br />$326.70
<br />$241.10
<br />$346.30
<br />$280.31
<br />$283.58
<br />$241.10
<br />$241.10
<br />$8,324.97
<br />STORM
<br />SEWER
<br />TRUNK
<br />$0.02500/SF
<br />$422.53
<br />$410.55
<br />5401.84
<br />$409.46
<br />$439.96
<br />$401.84
<br />$417.09
<br />$544.50
<br />$401.84
<br />$577.17
<br />$467.18
<br />$472.63
<br />$401.84
<br />$401.84
<br />$13,874.95
<br />TOTALS:
<br />$3,860.25
<br />$3,803.69
<br />$3,762,55
<br />$3,798.54
<br />$3,942.53
<br />$3,762.55
<br />$3,834.55
<br />$4,436.20
<br />$3,762.55
<br />$4,590.47
<br />'$4,071.10
<br />$4,096.81
<br />$3,762.55
<br />$3,762.55
<br />$127,064.33
<br />SUBTOTAL: *30,279.56 $33,511.00 $32,304.33 $54,144.00 $12,027.11 $20,045.22 $182,311.22
<br />NOTE:2 MONTHS INTEREST ACCRUED IH 1991 IS INCLUDED WITH 1993 INTEREST
<br />12 MONTHS INTEREST ACCRUED IN 1992 IS INCLUDED WITH 1993 INTEREST
<br />INTEREST RATE = 9.00%
<br />TOTAL
<br />1991 AN0 1992
<br />1991 INTEREST; 1992 INTEREST: INTEREST:
<br />$57.90 $347,42 $405.32
<br />$57.06 $342.33 $399.39
<br />$56.44 $338.63 $395.07
<br />156.98 $341.87 $398.85
<br />159.14 $354.83 $413.97
<br />156.44 $338.63 $395.07
<br />157.52 $345.11 $402.63
<br />$66.54 $399.26 $465.80
<br />$56.44 $338.63 $395.07
<br />$68.86 $413.14 $482.00
<br />$61.07 $366.40 $427.47
<br />$61.45 $368.71 $430.16
<br />$56.44 $338.63 $395.07
<br />$56.44 $338.63 $395.07
<br />$1,905.96 $11,435.79 $13,341.75
<br />$2,734.68 $16,408.01 $19,142.69
<br />
|