Measure E Current Info _6.25.14_.xls

Document Sample
Measure E Current Info _6.25.14_.xls Powered By Docstoc
					Acalanes Union High School District

                                                            General Obligation Bonds - Tax Levied Per $100,000 of Assessed Valuation

          District Assessed Valuation                   Prior Existing Bond Measures                                            Measure E - 2008                                                      Total

                                                                                                  Outstanding 2008 Measure E                 Estimated Series C - Measure E                Combined        Combined
             AV                  District                 Tax Per       Outstanding                Tax Per        Outstanding                 Est. Tax Per      Estimated                   Tax Per          Total
Year     Growth Rate               AV                  $100,000 of AV   Debt Service            $100,000 of AV    Debt Service               $100,000 of AV   Debt Service               $100,000 of AV   Debt Service              Year

2014        6.81%           2 5 ,4 2 5 ,2 7 6 ,6 5 2       $36.10             7 ,8 5 6 ,5 5 7         $0.00                              0        $0.00                              0       $36.10               7 ,8 5 6 ,5 5 7   2014
2015        3.00%           2 6 ,1 8 8 ,0 1 1 ,9 2 9       $40.73           1 0 ,5 3 4 ,4 7 2         $0.00                              0        $0.00                              0       $40.73             1 0 ,5 3 4 ,4 7 2   2015
2016        4.00%           2 7 ,2 3 5 ,5 0 1 ,7 0 9       $41.30           1 1 ,1 3 1 ,0 3 9         $0.00                              0        $2.48                   6 5 5 ,9 9 1       $43.78             1 1 ,7 8 7 ,0 3 0   2016
2017        4.50%           2 8 ,4 6 1 ,0 6 4 ,7 5 2       $42.23           1 1 ,8 9 2 ,9 0 1         $0.00                              0        $2.49                   7 0 1 ,0 6 3       $44.72             1 2 ,5 9 3 ,9 6 3   2017
2018        4.50%           2 9 ,7 4 1 ,7 7 8 ,1 3 2       $43.13           1 2 ,6 9 2 ,0 8 5         $0.00                              0        $2.49                   7 3 3 ,7 6 3       $45.62             1 3 ,4 2 5 ,8 4 8   2018
2019        4.50%           3 1 ,0 8 0 ,1 2 3 ,6 1 5       $43.21           1 3 ,2 9 1 ,4 1 3         $0.00                              0        $2.49                   7 6 5 ,7 6 3       $45.70             1 4 ,0 5 7 ,1 7 6   2019
2020        4.50%           3 2 ,4 7 8 ,6 9 4 ,6 4 3       $44.35           1 4 ,2 5 1 ,9 0 2         $0.00                              0        $2.50                   8 0 2 ,0 6 3       $46.85             1 5 ,0 5 3 ,9 6 5   2020
2021        4.50%           3 3 ,9 4 0 ,2 0 1 ,3 6 8       $45.36           1 5 ,2 3 0 ,5 7 6         $0.00                              0        $2.49                   8 3 7 ,5 6 3       $47.85             1 6 ,0 6 8 ,1 3 9   2021
2022        4.50%           3 5 ,4 6 7 ,4 7 5 ,8 9 6       $46.38           1 6 ,2 7 5 ,9 4 8         $0.00                              0        $2.50                   8 7 7 ,2 6 3       $48.88             1 7 ,1 5 3 ,2 1 0   2022
2023        4.50%           3 7 ,0 6 3 ,4 7 7 ,7 7 8       $47.42           1 7 ,3 8 9 ,0 9 2         $0.00                              0        $2.50                   9 1 6 ,0 6 3       $49.92             1 8 ,3 0 5 ,1 5 5   2023
2024        4.50%           3 8 ,7 3 1 ,2 9 9 ,7 4 4       $48.48           1 8 ,5 7 7 ,5 9 0         $0.00                              0        $2.49                   9 5 3 ,9 6 3       $50.97             1 9 ,5 3 1 ,5 5 3   2024
2025        4.50%           4 0 ,4 7 4 ,1 7 3 ,6 9 8        $4.10             1 ,9 8 7 ,2 0 0        $26.12              1 0 ,2 6 2 ,1 8 3        $3.87                1 ,5 4 0 ,9 6 3       $34.10             1 3 ,7 9 0 ,3 4 5   2025
2026        4.50%           4 2 ,2 9 5 ,4 7 6 ,9 8 1                                                 $26.10              1 0 ,9 2 7 ,4 6 3        $3.90                1 ,6 3 1 ,1 1 3       $30.00             1 2 ,5 5 8 ,5 7 5   2026
2027        4.50%           4 4 ,1 9 8 ,7 3 8 ,9 1 1                                                 $26.07              1 1 ,4 0 4 ,0 9 8        $3.93                1 ,7 1 7 ,6 6 3       $29.99             1 3 ,1 2 1 ,7 6 0   2027
2028        4.50%           4 6 ,1 8 7 ,6 4 7 ,6 2 8                                                 $26.05              1 1 ,9 1 0 ,4 7 8        $3.94                1 ,8 0 1 ,3 5 0       $29.99             1 3 ,7 1 1 ,8 2 8   2028
2029        4.50%           4 8 ,2 6 6 ,0 5 7 ,2 3 8                                                 $26.02              1 2 ,4 2 9 ,9 0 8        $3.98                1 ,9 0 1 ,7 5 0       $30.00             1 4 ,3 3 1 ,6 5 8   2029
2030        4.50%           5 0 ,4 3 7 ,9 9 5 ,2 8 0                                                 $26.00              1 2 ,9 7 8 ,9 0 8        $4.00                1 ,9 9 5 ,7 5 0       $29.99             1 4 ,9 7 4 ,6 5 8   2030
2031        4.50%           5 2 ,7 0 7 ,6 7 0 ,5 3 3                                                 $25.97              1 3 ,5 5 1 ,3 0 8        $4.02                2 ,0 9 6 ,2 5 0       $29.99             1 5 ,6 4 7 ,5 5 8   2031
2032        4.50%           5 5 ,0 7 9 ,4 8 1 ,1 7 4                                                 $25.95              1 4 ,1 4 5 ,3 2 0        $4.05                2 ,2 0 7 ,5 0 0       $30.00             1 6 ,3 5 2 ,8 2 0   2032
2033        4.50%           5 7 ,5 5 8 ,0 2 3 ,2 9 3                                                 $25.92              1 4 ,7 6 7 ,2 5 8        $0.80                   4 9 3 ,5 0 0       $26.72             1 5 ,2 6 0 ,7 5 8   2033
2034        4.50%           6 0 ,1 4 8 ,0 9 9 ,8 0 7                                                 $25.89              1 5 ,4 1 6 ,0 5 3                                                   $25.89             1 5 ,4 1 6 ,0 5 3   2034
2035        4.50%           6 2 ,8 5 4 ,7 2 9 ,7 6 4                                                 $25.87              1 6 ,0 9 7 ,3 3 5                                                   $25.87             1 6 ,0 9 7 ,3 3 5   2035
2036        4.50%           6 5 ,6 8 3 ,1 5 8 ,0 7 0                                                 $25.85              1 6 ,8 0 4 ,0 9 5                                                   $25.85             1 6 ,8 0 4 ,0 9 5   2036
2037        4.50%           6 8 ,6 3 8 ,8 6 5 ,6 4 9                                                 $25.83              1 7 ,5 4 6 ,9 1 3                                                   $25.83             1 7 ,5 4 6 ,9 1 3   2037
2038        4.50%           7 1 ,7 2 7 ,5 8 0 ,0 6 9                                                 $25.80              1 8 ,3 1 8 ,6 8 5                                                   $25.80             1 8 ,3 1 8 ,6 8 5   2038
2039        4.50%           7 4 ,9 5 5 ,2 8 6 ,6 3 9                                                 $25.77              1 9 ,1 2 1 ,0 4 8                                                   $25.77             1 9 ,1 2 1 ,0 4 8   2039
2040        4.50%           7 8 ,3 2 8 ,2 4 0 ,0 0 4                                                 $21.88              1 7 ,0 3 9 ,9 5 6                                                   $21.88             1 7 ,0 3 9 ,9 5 6   2040
2041        4.50%           8 1 ,8 5 2 ,9 7 6 ,2 7 0                                                 $21.90              1 7 ,7 8 9 ,4 1 1                                                   $21.90             1 7 ,7 8 9 ,4 1 1   2041
2042        4.50%           8 5 ,5 3 6 ,3 2 5 ,6 6 8                                                 $21.94              1 8 ,5 7 5 ,0 8 2                                                   $21.94             1 8 ,5 7 5 ,0 8 2   2042
2043        4.50%           8 9 ,3 8 5 ,4 2 5 ,7 8 9                                                 $21.92              1 9 ,3 9 1 ,3 3 1                                                   $21.92             1 9 ,3 9 1 ,3 3 1   2043
2044        4.50%           9 3 ,4 0 7 ,7 3 5 ,4 1 6                                                 $21.89              2 0 ,2 4 3 ,4 3 6                                                   $21.89             2 0 ,2 4 3 ,4 3 6   2044
2045        4.50%           9 7 ,6 1 1 ,0 4 8 ,9 7 6                                                 $21.87              2 1 ,1 3 4 ,0 4 1                                                   $21.87             2 1 ,1 3 4 ,0 4 1   2045
2046        4.50%         1 0 2 ,0 0 3 ,5 1 1 ,6 4 6                                                 $21.85              2 2 ,0 6 5 ,0 0 0                                                   $21.85             2 2 ,0 6 5 ,0 0 0   2046

Total Debt Service:                                                       $151,110,776                                $351,919,304                                   $22,629,328                              $525,659,408

                      Other Information                                 * Preliminary, subject to change based on market interest rates and actual assessed valuation growth/decline.
 - Long Term AV Growth                                       4.50%

				
DOCUMENT INFO
Categories:
Tags:
Stats:
views:71
posted:6/26/2014
language:English
pages:1