Laserfiche WebLink
The projected Annual Installments for the first five years after the approval of this SAP are <br />presented in Table V -B. The projected Annual Installments are subject to revision and shall <br />be updated in the Annual Service Plan Update. <br />[Remainder of page intentionally left blank] <br />15 <br />TABLE V -B <br />Projected Annual Installments <br />PID Bonds <br />Reimbursement Obligation <br />Installment <br />Additional <br />Capitalized <br />Annual <br />Due 1/31 <br />Principal <br />Interest <br />Principal <br />Interest— <br />Interest <br />Interest <br />Reserve <br />Fund Collection Costs <br />Total <br />2019 <br />$ - <br />$ 397,321 <br />$ - <br />- <br />$ - <br />(397,321) <br />$ <br />- $ <br />- <br />$ - <br />2020 <br />$ 170,000 <br />$ 677,894 <br />$ 150,000 <br />560,450 <br />$ 59,050 <br />$ <br />$ <br />$ <br />40,800 <br />$ 1,658,194 <br />2021 <br />$ 175,000 <br />$ 668,136 <br />$ 160,000 <br />$ 552,200 <br />$ 58,200 <br />$ <br />$ <br />$ <br />41,616 <br />$ 1,655,152 <br />2022 <br />$ 185,000 <br />$ 658,091 <br />$ 170,000 <br />$ 543,400 <br />$ 57,325 <br />$ <br />$ <br />42,448 <br />$ 1,656,264 <br />2023 <br />1 $ 200,000 <br />$ 647,472 <br />1 $ 175,000 <br />$ 534,050 <br />$ 56,400 <br />$ <br />$ <br />43,297 <br />$ 1,656,219 <br />[Remainder of page intentionally left blank] <br />15 <br />15 <br />