|
Total Funding Sources 2005-2014
<br />Maintenance and Reconstruction
<br />Property taxes for maintenance
<br />Storm Water Utility
<br />G.O. Improvement Bonds:
<br />Principal repaid from Special Assessments
<br />Principal repaid from property tax levy
<br />$4,077,038
<br />$4,200,000
<br />$3,500,000
<br />$9,800,000
<br />Puttic Sector Ad
<br />Springsted
<br />Projected G.O. Improvement Bonds
<br />Year
<br />Total Bond
<br />Issue Amount
<br />Gross
<br />Average Annual
<br />Debt Service
<br />Less Special
<br />Assessments
<br />(20%)
<br />Net Levy
<br />2005
<br />--
<br />-
<br />-
<br />2006
<br />--
<br />-
<br />-
<br />2007
<br />1,090,000*
<br />103,000
<br />24,300
<br />78,700
<br />2008
<br />2,090,000
<br />299,750
<br />70,830
<br />228,920
<br />2009
<br />2,305,000
<br />516,750
<br />122,145
<br />394,605
<br />2010
<br />2,650,000
<br />766,750
<br />181,145
<br />585,605
<br />2011
<br />1,200,000
<br />880,750
<br />207,860
<br />672,890
<br />2012
<br />1,260,000
<br />999,500
<br />235,910
<br />763,590
<br />2013
<br />1,320,000
<br />1,123,900
<br />265,295
<br />858,605
<br />2014
<br />1,385,000
<br />1,254,420
<br />296,130
<br />958,290
<br />*Bonding not anticipated in 2007, although recommended in 2005
<br />Pubiit Sects! Atl¢Sc,.->
<br />Springsted
<br />8
<br />
|