|
<br />p'
<br />
<br />I ~.S
<br />, 4.0
<br />I ~.5
<br />I 0.')
<br />!:M
<br />i ERR
<br />: eRR
<br />I e~r=,
<br />: EIOIF!
<br />i E=lP.
<br />EP.R
<br />I EM
<br />, EAR
<br />I EA~
<br />.-Q, 9
<br />05
<br />_1:0
<br />
<br />'11 ~'~OG
<br />
<br />;, v l;, I!, L:) I.: I)
<br />::la-la/OO
<br />
<br />lPEFllo~ 6ECilNNlNG Porlod
<br />Yrs. ~_--12!Y!
<br />ro:ooa-01 1990
<br />: (I.S 02-01 i 996
<br />1.0 oa.C1 1996
<br />'.5 02.01 11;97
<br />2.0 O!.Cl 1997
<br />2..) 02-0' 199a
<br />3.0 08-01 HOe.
<br />:i.5 0.2-01 1999
<br />4.0 OS-01 1 ~99
<br />4.5 02-01 2000
<br />~~ OB-01 2000 4E
<br />TOlale
<br />C--~..:esent VaUQ$
<br />
<br />'pfi:iIOC ai;GINNI"'ci'
<br />, Y....
<br />, 0.0
<br />[;.5
<br />1.0
<br />1.5
<br />.20
<br />2.5
<br />3.0
<br />
<br />Perioa
<br />O~'/5
<br />
<br />MIn. Yr.
<br />OS-Ol 1~5
<br />02.01 H~;;lS
<br />:J8.0~ 1 ggl';
<br />02-01 1 e97
<br />oe.o 1 19~7
<br />02.01 19.a
<br />08.{\ 1 \ ~se
<br />02.01 1999
<br />08.e1 1999
<br />02.01 2000
<br />OB.e1 2000
<br />09-1!1 2000
<br />02.01 2'X1
<br />08-01 200'
<br />02-01 2002
<br />OS-oI 2002
<br />0:M1 2003
<br />Oa-01 20C~
<br />02-01 2004
<br />oe.;)l 2004
<br />C':;-Ol :;COS
<br />O!'O 1 aocs
<br />02-01 200e
<br />QB.Ol _~006
<br />"'or.aJe
<br />?reser:t ValiJ"s_,
<br />
<br />c ~ iJ 0 ~- 'VI
<br />
<br />t M L t K~: ~ ~ 0 :)0~ i M i t ~
<br />C~y at Conte'"lle
<br />
<br />----e9Q,
<br />BalailC9
<br />32.250,00
<br />33,e20.63
<br />35,045.a1
<br />M.531.l.11
<br />36,Oa:,!.02
<br />39.710.93
<br />41 .3ee.~4
<br />43,1tl8.oa
<br />4-4.~2.30
<br />46,904.47
<br />4a.e97.~1
<br />
<br />\'~U. L~; : ~- - (:-j
<br />
<br />LIMITED REVENUE NOTE. TO LAND OWNER
<br />
<br />Accrued Frhcipiil Interout
<br />11'I\~rest Pll;lm8r\l ..~t
<br />1.370.Sa C.CO 0.00
<br />1.425.ee 0.00 0.00
<br />1,489.!lO 0.00 0.00
<br />1 ,S5~.~1 0.00 0.00
<br />Ui1iUl 0.00 0.00
<br />1 ,ee7. 71 0.00 0.1)0
<br />1 .7~9.44 0.00 0":)0
<br />1,634.22 0.00 0.00
<br />1,"12.' 7 O.OC O,CO
<br />1,993.44 0.00 C,OO
<br />0.00 45,897.91 51G.76
<br />. 16,64i.9{" 46,ssi.9' e1!l.75
<br />30.~.25 3?B.62
<br />
<br />Teta!
<br />Pa~m"!1t
<br />0.00
<br />0.00
<br />0.00
<br />0.00
<br />0,00
<br />0.00
<br />O.~,)
<br />O.OJ
<br />C.DO
<br />0.00
<br />411,417.68
<br />4~,417,611
<br />31.,:264.07
<br />
<br />LL\1ITED REVENUE NOTE. 'I'O DEVELOPER
<br />
<br />BsC. ACctuACi
<br />Bal~~terest
<br />
<br />4~
<br />
<br />114,061.19
<br />" 8./19/1.37
<br />12:l.a~1.:l:l
<br />129.219.49
<br />134,:'11.32
<br />140.4~6.55
<br />'4e~05.10
<br />152.e2i.3.i!
<br />~5e113.99
<br />105,E7S.32
<br />H2,E2/i.06
<br />1!O.44S.2'
<br />123.8";9.21
<br />117,463.73
<br />1 ! 0,a16.45
<br />104.163.;2
<br />97.re7..37
<br />78,074,20
<br />58.:5461
<br />37 ..;s2A~
<br />1 G. 3_.t~e
<br />j,9.(0)
<br />0.00
<br />o.oe
<br />
<br />1,:S
<br />
<br />~,B47.16
<br />.5.05~.16
<br />~.26i,94
<br />5.491.83
<br />5, 7~S.2~
<br />5,968.55
<br />e.222.22
<br />6.4$6.56
<br />e.76,11..34
<br />7,049.74
<br />0.00
<br />C"0(\
<br />Mo
<br />000
<br />0.00
<br />0.00
<br />0.00
<br />0.00
<br />0.00
<br />O.O~
<br />0.00
<br />C,ClO
<br />0.0(:
<br />g.OO
<br />58. 374..S7
<br />
<br />PrJneipil
<br />Pavme~l
<br />o.ce
<br />Q,CO
<br />o.co
<br />0.00
<br />0.00
<br />0.00
<br />0.00
<br />0.00
<br />o.~
<br />0.00
<br /><!2.4iUIi
<br />S,5S7,OO
<br />5,39<5.48
<br />6.€67.2~
<br />eum,33
<br />e,9'''.Z!l
<br />IS.183-1,6
<br />20.COQ.3S
<br />2.0,402.37
<br />2'...47
<br />1I5.392.9i
<br />.0,00
<br />0.00
<br />0,00
<br />, i2.i~6.C€
<br />8M7479
<br />
<br />tlllfl',el
<br />Payment
<br />0.00
<br />O.CO
<br />0.00
<br />o.c.O
<br />O.CO
<br />0.00
<br />0.00
<br />0.00
<br />0.00
<br />0.00
<br />1.637.35
<br />o..99.Cl:l
<br />S,21l4.S7
<br />4,993.""
<br />4, i09, 70
<br />4,427.7e
<br />4,,:n.88
<br />3,:;,e.15
<br />2,<167.15
<br />1 .eoo.eS
<br />696.70
<br />Q.OO
<br />0.00
<br />0.00
<br />38.94e.89
<br />2Q..een . 9~
<br />
<br />'ro~
<br />Payment
<br />0.00
<br />1.4€
<br />0,00
<br />0,00
<br />0.00
<br />000
<br />0.00
<br />0,00
<br />0.00
<br />0.00
<br />44,317.2:>
<br />12.066.::10
<br />~tfl60.35
<br />1 1.IJ€0. ~5
<br />11,..'S.Oa
<br />lUj~:!.03
<br />23,:;::7.54
<br />23,3::7.5~
<br />2a.~7C.12
<br />22.670.12
<br />17,OSQ,67
<br />0.00
<br />9.0!\3.30
<br />9,osg.SQ
<br />229,395.02
<br />
<br />End
<br />8ala.,ce
<br />, ~ 8.S9l'l,37
<br />, ~3,951 .55
<br />, 29.21949
<br />134,711.32
<br />140.438,55
<br />1~.4OQ.1C
<br />152.€27,:!2
<br />159.113.98
<br />16S,il78.S2
<br />172,926.oe
<br />130~.21
<br />123.879.21
<br />117.4/13.7:3
<br />1 'o.e1l~.4:5
<br />104,~83.'2
<br />117,~e7,87 N.", V.I~ ,~O~ oeo
<br />,,e,07.UO
<br />59.0<54.e1
<br />37.662.43
<br />lil:lS':;.,g,s
<br />(C.OO)
<br />0..00 End 01 '!'II!, 9!:;lciC1
<br />0.00 Begimlng 01 Abslemor.r
<br />0,00
<br />
<br />Currant -ax Capacity
<br />New Tax Ca~aCily
<br />Total Tax C-apllOity
<br />Cil1 Tax Flate
<br />A~ai'llb!e City Tal( To AtJate
<br />
<br />?'Qpgi'lld by P\o~ID Inc,
<br />
<br />11l.QSO
<br />17765
<br />3S,e~e
<br />D.491!l4
<br />11!1.llS.60
<br />
<br />I
<br />[
<br />I
<br />'-,---,
<br />
<br />16,315.95
<br />2~.400,6e
<br />~3,GSG.f1
<br />12,006.00
<br />17,255.72 ~.O
<br />
<br />coo
<br />
<br />00 7a4,SS
<br />
<br />PERIOD ENDING
<br />
<br />Vr~
<br />M
<br />1.0
<br />u;
<br />2.0
<br />2.5
<br />
<br />I'$og, Z
<br />
<br />Mlh.
<br />ON)1
<br />08-01
<br />02-01
<br />oa-01
<br />02.01
<br />OS-;)1
<br />O:l~1
<br />Oe-Ol
<br />02-01
<br />OS.Ol
<br />oa.16
<br />
<br />Yr,
<br />.~
<br />H19€
<br />1996
<br />1997
<br />~9S7
<br />19ge
<br />leSB
<br />1S99
<br />19ge
<br />200c
<br />2000
<br />~
<br />
<br />PERlo"b ENDING I
<br />
<br />YIO.
<br />M
<br />1.0
<br />~ .5
<br />2..0
<br />2.,5
<br />3C
<br />3.5
<br />
<br />",0
<br />4.~
<br />5.0
<br />
<br />5.5
<br />8.0
<br />e.5
<br />7.0
<br />7.3
<br />aO
<br />B,S
<br />90
<br />3,5
<br />10.0
<br />1uS
<br />1 to
<br />11.!l
<br />
<br />M\h.
<br />02.01
<br />Oe.01
<br />O~.C1
<br />O~,
<br />02-01
<br />Q8wjl
<br />02.01
<br />C~1
<br />02-01
<br />08-01
<br />O~1S
<br />OZ-01
<br />OS-o1
<br />02'01
<br />C-e.(),
<br />02-01
<br />C!l-01
<br />~.Ol
<br />G8-<l ~
<br />02.01
<br />08-0;
<br />02-0'
<br />06.01
<br />..R.~-ol
<br />
<br />Yr.
<br />1995J
<br />19ge
<br />1997 I
<br />1997'
<br />1988
<br />1998
<br />10toll
<br />~9~ :
<br />2000
<br />2000
<br />2000
<br />2~j
<br />2001
<br />2C02
<br />2002
<br />2OC~
<br />:aCO:;
<br />2004
<br />2004
<br />2~ I
<br />2005 '
<br />200'5
<br />200lJ
<br />2007
<br />
<br />-j
<br />
<br />Fp2000.'. W,(4
<br />
|