|
Sources of Funds
<br />Gross Bond Amount $ 4,025,000
<br />Owner Contribution
<br />13.750
<br />$ 4,038,750
<br />Uses of Funds
<br />Authorized Improvements: $ 3,302,000
<br />Other Fund Deposits:
<br />Debt Service Reserve Fund:
<br />Capitalized Interest:
<br />$ 316,000
<br />$ 316,000
<br />Cost of Issuance: $ 300,000
<br />Underwriter's Discount/Underwriter Counsel: $ 120,750
<br />$ 4,038,750
<br />IN
<br />Assessment
<br />Annual
<br />Annual
<br />Planning
<br />Square
<br />Total
<br />Annual
<br />Assessment
<br />per Square
<br />Installment
<br />Installment
<br />Area
<br />Land Use
<br />Units
<br />Feet GrossAV
<br />Assesssment
<br />Installment
<br />per Unit
<br />Foot
<br />per Unit
<br />per Square
<br />2
<br />Single Family
<br />229
<br />- $ 64,091,600
<br />$ 1,552,436
<br />$ 116,563
<br />$ 6,779
<br />$ -
<br />$ 509
<br />$ -
<br />6
<br />Single Family
<br />107
<br />- $ 32,560,100
<br />$ 788,675
<br />$ 59,217
<br />$ 7,371
<br />$ -
<br />$ 553
<br />$ -
<br />7
<br />Single Family
<br />86
<br />- $ 26,169,800
<br />$ 633,889
<br />$ 47,595
<br />$ 7,371
<br />$ -
<br />$ 553
<br />$ -
<br />13
<br />Single Family
<br />133
<br />$ 40,259,100
<br />$ 1,050,000
<br />$ 73,250
<br />$ 7,895
<br />$ -
<br />$ 551
<br />$ -
<br />Total
<br />555
<br />$ 163,080,600
<br />$ 4,025,000
<br />$ 296,625
<br />Sources of Funds
<br />Gross Bond Amount $ 4,025,000
<br />Owner Contribution
<br />13.750
<br />$ 4,038,750
<br />Uses of Funds
<br />Authorized Improvements: $ 3,302,000
<br />Other Fund Deposits:
<br />Debt Service Reserve Fund:
<br />Capitalized Interest:
<br />$ 316,000
<br />$ 316,000
<br />Cost of Issuance: $ 300,000
<br />Underwriter's Discount/Underwriter Counsel: $ 120,750
<br />$ 4,038,750
<br />IN
<br />
|