|
Annual Calendar Year Debt Service Payments Including These Issues (continued)
<br />Year
<br />2006 (at 5 -31)
<br />2007
<br />2008
<br />2009
<br />2010
<br />2011
<br />2012
<br />2013
<br />2014
<br />2015
<br />2016
<br />2017
<br />2018
<br />2019
<br />Total
<br />Installment Contract
<br />and Lease Obligations
<br />Principal
<br />Principal & Interest
<br />(Paid)
<br />$ 330,000
<br />350,000
<br />365,000
<br />260,000
<br />290,000
<br />305,000
<br />325,000
<br />340,000
<br />360,000
<br />380,000
<br />405,000
<br />430,000
<br />455,000
<br />$4,595,000*
<br />71.9% of this debt will be retired within ten years.
<br />Indirect Debt
<br />Taxing Unit(a)
<br />Anoka County
<br />ISD 12 (Centennial)
<br />ISD 624 (White Bear Lake)
<br />ISD 831 (Forest Lake)
<br />Northeast Metropolitan
<br />Intermediate District
<br />Metropolitan Council
<br />Metropolitan Transit District
<br />Total
<br />(a)
<br />(b)
<br />(c)
<br />(d)
<br />2005 Taxable
<br />Net Tax Capacity
<br />$ 296,151,005
<br />26,341,846
<br />67,192,069
<br />47,772,049
<br />578,369,277
<br />3,001,556,502
<br />2,571,034,905
<br />$ 118,035.00
<br />558,265.00
<br />562,072.50
<br />559,560.00
<br />438,890.00
<br />455,095.00
<br />455,067.50
<br />459,002.50
<br />456,790.00
<br />458,415.00
<br />458,990.00
<br />463,181.25
<br />465,845.00
<br />467,171.25
<br />$6,376,380.00
<br />G.O. Debt
<br />As of 5- 31 -06(b)
<br />$ 79,735,000(d)
<br />80,505,000
<br />55,915,000
<br />38,685,000
<br />1,055,000
<br />27,435,000(d)
<br />147,435,000
<br />Debt Applicable to
<br />Tax Capacity in City
<br />Percent Amount
<br />6.5%
<br />49.3
<br />3.7
<br />7.8
<br />2.7
<br />0.6
<br />0.7
<br />$ 5,182,775
<br />39,688,965
<br />2,068,855
<br />3,017,430
<br />28,485
<br />164,610
<br />1,032,045
<br />$51,183,165
<br />Only those taxing units with general obligation debt outstanding are included here.
<br />Excludes general obligation debt supported by revenues and annual allotments of state -aid and
<br />revenue debt, but includes long -term lease obligations.
<br />Includes $3,785,000 of various public project revenue refunding bonds issued by the City of Blaine
<br />Economic Development Authority, all of which are payable solely by the County pursuant to a lease
<br />agreement between the County and the various public entities.
<br />Excludes general obligation debt supported by sanitary sewer revenues, 911 user fees, and housing
<br />rental payments. Includes Certificates of Participation.
<br />
|