|
nUG, l!, Lin 0:U0A'rl 21%.511 5 7 ' L, r .
<br /> oal6roo
<br /> Gay of asnteruill-
<br /> ra942
<br /> LIMITED REVENUE NOTE • TO LAND OWNER
<br /> tPER1051 BEGINNING Porbj Beg, Aocrued Pritpal Intereat Tole! End PERIOD ENDING
<br /> Yrs. MM. Yr. Day4 Balance Interest Payment Payment Payment Balance Yre. MIh. Yr
<br /> 0.0 08-01 1983 32,250,33 1,370,63 0.00 0.00 0.00 33,620,63 0.3 02 -01 1998
<br /> ' 0.5 02 -01 1996 33,620.63 1,428 -99 0.00 0A3 0.00 85,049.91 1897 16,315.95 1.0 08 -01 1906
<br /> 1.0 08.01 1996 36049.51 1,489.63 0.00 0.00 0.00 35,539.11 Ir4Vmem ins 2440,69 1.5 02 -01 1 967
<br /> '.5 02 -01 1997 38,539.11 1,852.91 0.00 0.30 0.00 36,092.02 Iremmel 1900 23,686.21 2.0 08 -01 1997
<br /> 2.3 08 -01 1997 36,092.02 1,616.21 0.00 0,00 0.00 39,710.03 hnramore 12,066,00 2.5 02.01 1996
<br /> 2.5 02 -01 1908 39,710.93 1.887.71 0.00 0.00 0.00 41,398.64 Bra Taxes 17,255.72 3.0 06.31 1998
<br /> 3.0 0B -01 1998 41,398.64 1,77144 0.00 0.00 0,00 43,158.08 Cam on Rana 0.00 3.6 02 -01 1999 !,
<br /> 3.5 02 -01 1999 43,158.08 1,854.23 0.00 0.00 0.03 4992.30 Gross Taal a97$4,66 4.0 08-01 1999
<br /> 4.0 06 -01 1999 44,902.30 7912,17 0,00 400 0.00 45,904.47 4,5 02 -01 2000 !
<br /> 9.5 02 -01 2000 45904.47 1,993.44 400 0.30 0.00 40,897.91 0315.2000 49.41186 5.0 0601 2000
<br /> 5.0 08-01 2000 42 46,697.91 0.00 45897.91 516,78 4 ,417.66 0.00 Net T4141 4431720 5.5 0916 2000 ,
<br /> r---- Totals • 16,647.91 48,887.91 510,75 49,417.68 I
<br /> _ V91.494 30,935.29 328.82 314264.07 .....-1
<br /> LIMITED REVENUE NOTE • TO DEVELOPER
<br /> ' PERIOC 3EG INNING Perim '' Beg. Acerwe PrIncipal tattler ' rota) End PERIOD ENDING
<br /> Yre. M1h. Yr, Daya Balance .ntereel Payment Paymen; Fr/men'. 691anta Yrs, M51. Yr,
<br /> 00 08-01 1995 114,061.10 4.847.18 0.00 0.00 0.00 118,990,37 0.5 02.01 1996
<br /> 0.5 02 -01 1909 118.888.37 5,053.18 0.00 0.00 1.48 1 23,951.55 1.0 05.01 1996
<br /> 1,0 06 -01 1996 123,951.55 5,287.94 0.00 000 3. cc. '23,219. 1.8 02.01 1097
<br /> 1,5 02.01 1987 129.219.49 8,491.83 0,00 050 0.00 134.711.32 2.0 09 1397
<br /> 2.0 08.01 1997 134.711.32 6,725,23 0.00 0,00 0.00 140,43015 2.5 02-01 1988
<br /> 2.5 0201 1998 143,436.55 6,968.55 0.00 0.00 0.00 148,406.10 3.0 06.01 1998 1
<br /> 30 38.01 1998 '4540610 0.222,22 0.00 0.00 0.00 152,627.32 9.5 02-01 1090
<br /> 3.5 02 -01 1099 152,527.32 0.486,56 0.00 0,00 0.00 159,113 98 4.0 0501 1999
<br /> 4.3 08.01 1909 159.113.09 6,782.34 0.30 400 0.00 165,878.32 4.5 02 -01 2000 '
<br /> 4 .5 02 -01 2000 155,578,32 7,049.74 0.03 0.00 0,00 172,926.06 5.0 08-01 2000
<br /> 6.0 0551 2000 45 172,528.06 0.00 42.479,85 1,837.35 44,317.23 130440.21 09 2000
<br /> EPP 09-15 2000 135 130,446.21 0.00 5,567.00 5,499,30 12,068.00 123.879,21 5.5 02.31 2007
<br /> ERA 02 -01 2001 123,879.21 0.00 8,395.48 5,26427 11,680.35 117,483.73 60 0801 2001
<br /> ERR 08.01 200 117,463.73 0.00 6.667,29 4,993.09 11,660.35 1 6.5 02 -01 2002
<br /> ERA 02 -01 2002 110,816,45 C.00 8.633.33 4,709,70 11,3 104.183,12 7.0 06 -01 2002
<br /> ERP. 08-01 2002 104.18112 0,00 8,915.25 4,427.75 11,343.03 07,267,87 New Value 9500 00o 7.9 02-01 2003
<br /> E3P. 02.01 2003 97287.37 C.00 19,153.96 4,133.88 23,327.64 75074.20 8.0 05-01 2003
<br /> ERR 09 -01 2003 78,374.20 0.00 20,000.90 3,518.15 23,937.54 58,064,51 8.5 02-01 2004
<br /> EAP 02 -01 2004 55,354.81 0.00 20402.37 2,467.75 22,670.12 3 41 a 0 75 -e, 20 :4
<br /> 1 vi:' J „x2,•:1 9.0u 2'289.47 1,800.65 22,970.12 id 39288 9,5 02 -01 2005
<br /> ERR 022 -01 2005 16,392.96 0.00 16,392.97 696.70 17,089,67 (C.00) 10.3 08 -0" 2005
<br /> 0.0 08.01 2005 0.001 SOO 040 0.00 0.00 0 Eno Or 105 02 -01 2005
<br /> 0.5 02.01 2006 0.00 3.00 3.00 0,00 9.053.30 0.00 Be9imlrq 01A6mermm 11.0 09 - 001 2
<br /> 1.0 08.01 2006 ... 0.00 9.00 9, 00 0.00 9,059 0.00 _ 11.5 02 -01 2007
<br /> Tabals .. 55.57457 '72,9 ;8,06 38,048,89 229 x,02 }
<br /> Present Values 89674.79 20,501.9 - - I
<br /> Current 'ax Capacity 19.050
<br /> New Tax Capaoay 17 760
<br /> `:vat Ttat ;:p':c,i y 46,826
<br /> City Tax Mete 0.49154
<br /> ' Available 'Oily Tax To Abate 15,118.60
<br /> 115-03 P.orwnd by!uadur4 Inc. F02000 -I.W44
<br />
|