|
Tax Levy Calculation For:
<br />Economic Development Authority of the City of Elk River, Minnesota
<br />$10,000,000 General Obligation Bonds, Series 2007
<br />Dated Date: 11/8/2007
<br />Levy
<br />Year Collect
<br />Year Pay
<br />Year Total
<br />P 8~I P & I
<br />x105% Net
<br />Levy
<br />2007 / 2008 / 2009 505,018.47 530,269.39 530,269.39
<br />2008 / 2009 / 2010 410,398.76 430,918.70 430,918.70
<br />2008 / 2009 / 2010 410,398.76 430,918.70 430,918.70
<br />2008 / 2009 / 2010 410,398.76 430,918.70 430,918.70
<br />2008 / 2009 ! 2010 410,398.76 430,918.70 430,918.70
<br />2008 / 2009 / 2010 410,398.76 430,918.70 430,918.70
<br />2008 / 2009 / 2010 410,398.76 430,918.70 430,918.70
<br />2014 / 2015 / 2016 790,398.76 829,918.70 829,918.70
<br />2015 / 2016 / 2017 790,958.76 830,506.70 830,506.70
<br />2016 / 2017 / 2018 790,948.76 830,496.20 830,496.20
<br />2017 / 2018 / 2019 795,368.76 835,137.20. 835,137.20-
<br />2018 / 2019 / 2020 793,813.76 833,504.45 833,504.45
<br />2019 / 2020 / 2021 796,458.76 836,281.70 836,281.70
<br />2020 / 2021 / 2022 798,091.26 837,995.82 837,995.82
<br />2021 / 2022 / 2023 798,691.26 838,625.82 838,625.82
<br />2022 / 2023 / 2024 .798,238.76 838,150.70 838,150.70
<br />2023 / 2024 / 2025 801,976.26 842,075.07 842,075.07
<br />2024 / 2025 / 2026 804,426.26 844,647.57 844,647.57
<br />2025 / 2026 / 2027 805,707.50 845,992.88 845,992.88
<br />2026 / 2027 / 2028 805,807.50 846,097.88 846,097.88
<br />2027 / 2028 / 2029 809,557.50 850,035.38 850,035.38
<br />2028 / 2029 / 2030 816,720.00 857,556.00 857,556.00
<br />2029 / 2030 / 2031 81.7,395.00 858,264.75 858,264.75
<br />2030 / 2031 / 2032 821,435.00 862,506.75 862,506.75
<br />2031 / 2032 / 2033 823,970.00 865,168.50 865,168.50
<br />Totals 17,427,374.89 18,298,743.63 18,298,743.63
<br />FREERS
<br />& ASSOCIATES INC
<br />
|