|
Special Assessments Levied with respect to th Yzn r2veinent Pro°ect
<br />Year of
<br />Collection
<br />2014
<br />2015
<br />2016
<br />2017
<br />2018
<br />2019
<br />2020
<br />2021
<br />2022
<br />2023
<br />2024
<br />2025
<br />2026
<br />2027
<br />2028
<br />Principal
<br />$ 31,130.00
<br />82,579.00
<br />86,337.00
<br />90,266.00
<br />94,374.00
<br />98,668.00
<br />103,158.00
<br />107,852.00
<br />112,760.00
<br />1.17, 892.00
<br />123,257.00
<br />128,866.00
<br />134,729.00
<br />140,861.00
<br />147,271.00
<br />$1,600,000.00
<br />Interest
<br />$ 45,000.00
<br />69,680.48
<br />65,922.62
<br />61,993.73
<br />57,886.07
<br />53,591.47
<br />497101.46
<br />44,407.13
<br />39,499.18
<br />34,367.90
<br />29,003.06
<br />23,394.11
<br />17,529.91
<br />11,398.88
<br />4,988.84
<br />$607,764.80
<br />Total
<br />$ 76,130.00
<br />152,259.48
<br />152,259.62
<br />I52,259.73
<br />152,260.07
<br />152,259.47
<br />152,259.46
<br />152,259.13
<br />152,259.18
<br />152,259.90
<br />152,260.06
<br />152,260.11
<br />152,258.91
<br />152,259.88
<br />152,259.84
<br />$2,207,764.80
<br />Maturitj Schedule --Improvement Bonds
<br />Date Principal
<br />7/15/2014 $
<br />45,000
<br />7/1512015
<br />105,000
<br />7/15/2016
<br />1.05,000
<br />7/15/2017
<br />105,000
<br />7/15/2018
<br />1.05,000
<br />7/15/2019
<br />105,000
<br />7/15/2020
<br />110,000
<br />7/15/2021
<br />110,000
<br />7/15/2022
<br />115,000
<br />7/15/2023
<br />115,000
<br />7/15/2024
<br />115,000
<br />7/15/20325
<br />115,000
<br />7/15/2026
<br />115,000
<br />711512027
<br />115,000
<br />7/15/2028
<br />120,000
<br />
|