|
lox
<br /> Levy Calculation For:
<br /> City of St. Anthony, Minnesota
<br /> $1,910,000 General Obligation Street Reconstruction Bonds, Series 2008A
<br /> Dated Date: 6/5/2008
<br /> Levy Collect Pay Total Funds P & I Net
<br /> Year Year Year P & I Available (1) x 105% Levy
<br /> 2007 / 2008 / 2009 47,003.33 47,003.33 0.00 0.00
<br /> 2008 / 2009 / 2010 171,700.00 180,285.00 180,285.00
<br /> 2009 / 2010 / 2011 168,700.00 177,135.00 177,135.00
<br /> 2010 / 2011 / 2012 170,700.00 179,235.00 179,235.00
<br /> 2011 / 2012 / 2013 167,287.50 175,651.88 175,651.88
<br /> ® 2012 / 2013 / 2014 168,875.00 177,318.75 177,318.75
<br /> 2013 / 2014 / 2015 170,025.00 178,526.25 178,526.25
<br /> 2014 / 2015 / 2016 171,000.00 179,550.00 179,550.00
<br /> 2015 / 2016 / 2017 171,200.00 179,760.00 179,760.00
<br /> 2015 / 2016 / 2017 171,200.00 179,760.00 179,760.00
<br /> 2014 / 2015 / 2016 171,000.00 179,550.00 179,550.00
<br /> 2018 / 2019 / 2020 170,600.00 179,130.00 179,130.00
<br /> 2019 / 2020 / 2021 170,000.00 178,500.00 178,500.00
<br /> 2020 / 2021 / 2022 174,200.00 182,910.00 182,910.00
<br /> 2021 / 2022 / 2023 173,000.00 181,650.00 181,650.00
<br /> 2022 / 2023 / 2024 171,600.00 180,180.00 180,180.00
<br /> Totals 2,608,090.83 47,003.33 2,689,141.88 2,689,141.88
<br /> (1) The following funds are available to pay the interest payment due February 1, 2009:
<br /> Capitalized Interest: $47,003.33
<br /> EHLERS
<br /> & ASSOCIATES INC
<br />
|