Laserfiche WebLink
121087.3 <br />SAMM DWA T <br />WA OR 00631AL drop IEW <br />Cou rr 15 PFf I= <br />$230,M 0Y 420,M PMIRT IUML <br />(Figures in ibaurm vL-) <br />Scenario 1 1988 1989 <br />1990 <br />1991 <br />1992 <br />19i3 <br />1994 <br />1995 <br />1996 1997 <br />S23Q000 WA <br />to Cty 15 <br />Balance for <br />1999 after Lao <br />S120.000 ; IS $12.000 <br />verage balance' <br />12 " <br />Fm allotment <br />166,v- <br />Less 51 Penalty <br />(230 s .05) <br />11,53° <br />1S4 ," <br />Needs apart <br />350 <br />350 <br />350 <br />356 <br />359 <br />350 <br />350 <br />359 <br />359 <br />350 <br />$3.5 Million <br />from Cty 15 <br />12 <br />12 <br />12 <br />12 <br />12 <br />12 <br />12 <br />$120,000 MSA Balance <br />Avg. Balance <br />12 <br />12 <br />12 <br />jg <br />TWO <br />THO <br />'T38 <br />Me <br />338 <br />19 <br />154.5 <br />154.5 <br />154.5 <br />154.5 <br />154.5 <br />154.5 <br />154.S <br />154.S <br />154.5 <br />ISM <br />$1.545 Millial/MSA <br />MA <br />183.5 <br />103.5 <br />183.5 <br />183.5 <br />183.5 <br />183.5 <br />183.S <br />183.5 <br />183.5 <br />$1.835 Millen/General Levy <br />General <br />183.S <br />tavy/Needs <br />r 35� balance if <br />Ga y.L.fzvies <br />used en Cty 15 350,000 <br />z 10 <br />35,o0jyr for 10 <br />years <br />t:ecds <br />350 <br />350 <br />350 <br />350 <br />350 <br />350 <br />350 <br />350 <br />350 <br />350 <br />ion <br />�350 O003.5 IMSA Balance <br />M <br />0 <br />m <br />5B <br />TFS <br />iI5 <br />m <br />JTS <br />15 <br />T <br />p„A <br />166 <br />166 <br />166 <br />166 <br />166 <br />166 <br />166 <br />166 <br />149 <br />166 <br />149 <br />166 <br />149 <br />$1.66 Milli0n/M.SA <br />$1.4�90t1jilion General Levy <br />crncral Levy <br />149 <br />149 <br />149 <br />149 <br />149 <br />149 <br />149 <br />�t cells <br />31 <br />2S <br />28 <br />26 <br />24 <br />�$317,000 G✓�L .`^n K+c <br />'1! <br />39 <br />37 <br />36 <br />34 <br />33 <br />t Co.tl l� <br />Ntit <br />Bonds an <br />GIaw1 L3. <br />WIbaJ � � <br />terest (:4) <br />188 <br />186 <br />185 <br />183 <br />182 <br />180 <br />178 <br />177 <br />175 <br />173 <br />$1S07 <br />Scenario 1 General Fund <br />Costs $1,835,000 <br />Scenerio 2 General Fund <br />Costs 1,807.000 <br />Difference <br />5 <br />20,000 <br />u <br />0 <br />