|
• MSA: YEAR 2000/33rd Avenue Street Project
<br /> $266,711.00 Current in MSA Account
<br /> $230.775.00 2000 Allocation
<br /> $497,486.00 Available in 2000 from MSA
<br /> ($236,000.00) Silver Lake Bridge Project-
<br /> ($40,000,00) Signal Light-37th & Highcrest
<br /> $221,486.00 Available MSA Funds for 33rd
<br /> $352,918.00 Internal Loan
<br /> $574,404.00
<br /> MSA ALLOCATION ESTIMATE: Repay 33rd
<br /> Internal 29th Avenue
<br /> Year Amount Loan Street Project Available
<br /> 2001 $230,000.00 $189,500.00 $40,500.00 $0.00
<br /> 2002 $230,000.00 $110,500.00 $119,500.00 $0.00
<br /> 2003 $230,000.00 $90,300.00 $115,500.00 $24,200.00
<br /> 2004 $230,000.00 $112,500.00 $117,500.00
<br /> 2005 $230,000.00 $109,000.00 $121,000.00
<br /> 2006 $230,000.00 $105,500.00 $124,500.00
<br /> 2007 $230,000.00 $102,000.00 $128,000.00
<br /> 2008 $230,000.00 $100,500.00 $129,500.00
<br /> • 2009 $230,000.00 $95,000.00 $135,000.00
<br /> 2010 $230,000.00 $86,500.00 $143,500.00
<br /> 2011 $230,000.00. $83,500.00 $146,500.00
<br /> 2012 $230,000.00 $79,600.00 $150,400.00
<br /> 2013 $230,000.00 $76,500.00 $153,500.00
<br /> 2014 $230,000.00 $73,000.00 $157,000.00
<br /> 2015 $230,000.00 $70,000.00 $160,000.00
<br /> Internal Loan $352,939.00 6% Interest
<br /> 2001 Interest $21,175.00
<br /> 2001 Payment ($189,500.00)
<br /> 2002 Interest $11,076.00
<br /> 2002 Payment ($110,500.00)
<br /> 2003 Interest $5,110.00
<br /> 2003 Payment ($90.300.00)
<br /> $0.00
<br /> •
<br />
|