|
<br />and each of the subsequent installments to include one year's interest. The
<br />
<br /> remaining annual principal and interest requirements of said bonds in comparison
<br /> with the estimated annual collection of said special assessments are as follows:
<br /> Estimated
<br />Calendar Principal and Interest Requirements Assessment
<br />Year Series G Series H Total Total - 5% Collections Difference
<br />1961 $84,970 $107,689 $192,659 $202,291. 95 $ 0 $202,291.95
<br />1962 91,875 86,050 174,925 183,671.25 2ll,716.54 28,045.29
<br />1963 89,825 84,300 174,125 182,831.25 186,111.30 3,280.05
<br />1964 87,775 82,550 170,325 178,841.25 181,339.25 2,498.49
<br />1965 85,725 80,800 166,525 174,851.25 176,565.92 1,714.67
<br />1966 83,675 79,050 162,725 170,861.25 171,799.52 938.27
<br />1967 81,625 77,300 158,925 166,871.25 167,023.06 151.81
<br />1968 79,575 75,550 155,125 162,881.25 162,249.96 631.29
<br />1969 77,475 73,700 151,175 158,733.75 157,478.20 1,255.55
<br />1970 75,325 71,850 147,175 154,533.75 152,707.14 1,826.61
<br />1971 73,175 70,000 143,175 150,333.75 147,937.82 2,395.93
<br />1972 71,025 68,000 139,025 145,976.25 143,165.98 2,810.27
<br />1973 68,875 66,000 134,875 141,618.75 138,389.96 3,228.79
<br />1974 66,700 64,000 130,700 137,235.00 133,620.62 3,614.38
<br />1975 64,500 62,000 126,500 132,825.00 128,847.40 3,977.60
<br />1976 62,300 60,000 122,300 128,415.00 124,078.36 4,336.64
<br />1977 60,100 58,000 118,100 124,005.00 119,304.86 4,700.14
<br />1978 57,875 56,000 113,875 119,568.75 ll4,523.78 5,044.97
<br />1979 55,625 54,000 109,625 115,106.25 109,761. 72 5,3!fl.f.53
<br />1980 53,375 52,000 105,375 110,643.75 104,989.32 5,654.43
<br />1981 51,125 51,125 53,681.25 100,318.14 46,636.89
<br />
<br />2. In and by resolution previously adopted by the Council, all collections
<br />
<br />of said special assessments and of taxes to be levied with respect to Sanitary Sewer
<br />
<br />Improvement No. 3 as provided below have been appropriated to the Sanitary Sewer
<br />
<br />Improvement No. 3 Fund and after payment of the cost of said improvement in full,
<br />
<br />to Sanitary Sewer Improvement Bonds Sinking Fund which was created by a resolution
<br />
<br />previously adopted by said Council for the payment of all Sanitary Sewer Improvement
<br />
<br />Bonds including Series A through Series H and any additional series to be issued
<br />
<br />in the future. The total amount of taxes necessary to be levied with respect to
<br />
<br />Sanitary Sewer Improvement No.3 is approximately $ 164,000.00 as indicated in the
<br />
<br />tabulation in Paragraph No. 1 of this resolution.
<br />
|