HomeMy WebLinkAbout[06b] Debt Management StudyCITY up 87:J()Sknt
MEETING DATE: April 1, 2010
Council Agenda Item 6 b
AGENDA ITEM: Financial Advisor Reports
b. Debt Management Study
SUBMITTED BY: Finance /Financial Advisor
BOARD /COMMISSION /COMMITTEE RECOMMENDATION: None
PREVIOUS COUNCIL ACTION: Over the past years the City has issued various debts to finance
improvement projects, both street and utilities, and municipal facilities. The debt becomes an obligation of
the City, some of which include a tax levy.
BACKGROUND INFORMATION: Annually, Monte Eastvold, financial advisor from Northland Securities,
prepares an analysis of the outstanding bonds held by the City of St. Joseph. Attached is the 2010 debt study
Monte prepared with the assistance of Finance. The debt study provides information of what the required
tax levies should be, what debts might be a candidate to refund or payoff early, how many years remain on
each debt, and the summary of the debt costs versus the requirements to pay the total debt.
As information a summary of levy requirement for 2010 and 2011 have been provided.
BUDGET /FISCAL IMPACT: The Debt Management Study itself does not have an impact, but the data
included illustrates the debt obligations of the City.
ATTACHMENTS:
Summary of Outstanding Bond Issues .................. ...............................
6(b):2
750M GO Improvement, 1993 Street Improv ...... ...............................
6(b):3
815M Fire Hall Refunding . ................................... ...............................
6(b):3
645M Public Project Revenue, City Hall ................. ...............................
6(b):4
1.655M GO, 2005 Street Improv (Hill/ Clover) ........ ...............................
6(b):S
3.100M GO Improv (Northland Heights /trans cor ) ..............................
6(b):S
4.595M Water Revenue Water Filtration .............. ...............................
6(b):6
3.575M GO Water Revenue, Water Filtration ...... ...............................
6(b):7
250M GO Equipment Certificate ............................ ...............................
6(b):7
2.375 GO Street Improvement, 2006 .................... ...............................
6(b):8
2.875 GO Street Improvement, Jade Rd- 8. ......... ...............................
6(b):9
980M Street Improvement, Joseph Street ........... ...............................
6(b):10
290M Equipment Certificate .................................. ...............................
6(b):10
455M GO Sewer Revenue ...................................... ...............................
6(b):11
2.555M GO Improvement, CR 121, Buettner Business Park ..............
6(b):12
495M GO CIP, Public Works Facility ....................... ...............................
6(b):13
425M Water Revenue, 2002 Filtration Plant ........ ...............................
6(b):14
150M Equipment Certificate, 2010 ........................ ...............................
6(b):14
Summaryof Levy Impact ......................................... ...............................
6(b):15
REQUESTED COUNCIL ACTION: None — information only
6(b):1
Cn
D
O
O '
'7
SZ m
G C
L e
LTI
h n
O e
O
[- a
O
�s
F �
N •n M M — .'�. 00 N J V %0 V r O'] r M O
r/1 � 00 'I n C fir, C O M 1 = N O r
.r, 'tr h ,r•I '. '7 r/1 r M .7. V^ C'1 N O O v N M Or O V
r — M 7 7 r/1 00 H r !f V �- r `..J V• —
�; q V r cc 1n N r r H G h V M N — N N—
.� CJ. r r'1 N N N — — — —
m
L
d
y
�: fn
• FO
:o
O
h
n — V^ O R V^ N — OD try r ,n OO N v7 00 M O
N r v� R h CIO H h V o0 ,G N— 00 1n N
O �►V M O � C O O h O N n p0 O a f
V^ O e+1 00 M N o0 7 0 6 N Cr N N M h V
M
N$ p$$$ C.K
n—
M r n r o 0o a v� o0 00 ,p
art Q Q Q� Q N N-
W/ V. 00 00 r N
.T e� 00 0 0° 0 0 0 0 0
4v O+ OO I-
= o�oav°i.000�� vier
V1 N 00 h Mp O tT a N O ri
00 n n M
r O v O 00 N N %n
00 00 00 00 OD 00 00 r �^ r O .p 1Q `p N
M N P r a --• 00 M
O N h M R S M h 00 P n O O h oC t�1 00 M
raoNVe+i���Mh
V 00 00 OC �O h N h a h t' O O e•Ol ONO O N
N N
W,$a$aaoo�} ,.,,n
va - �poo
_ -: v N 00 v1 ,D 00 h a vi v_1 0o O •ri — — �Ci O� �O — h
QQ O Oa0 r ° �' M 00 OC 00 00
N N N — — — — —
ooaooNNav ns W 6;;Z
vi N r It
O M h w N 0°O N 000 N � m O 00 Vr M O-
r b y of M M N N— -- —
r r r • r r r r r r i r r r r r r r r r
V1 a M M Q co a rn M O O of a O O N of 0 000 0 p
v1 N M Q
ci r C c h M � r: r o0 0o n v wl h h —
— N M kn %0 h o0 a o — N M e7 t r oo a
} o 0 0 o a o 0 o a o 0 0 0 N o 0 o c o
N N N N N N N N N N N N N N N N N N N N
cr r r • • r r r r r r r r r r r r r r r
00
N
n
a
O
N
a
00
� v
A
� n
V ..w
8
O
R �
N v
.•y
O
n
o ^
v
N
s
e ^
r �
N
N
1fi
O ^
v
N
N
7
N
R v
0
1I]
6(b):2
4
p
O
r_
M
76 u
V
g W ��
d
V m C
c -o
C fi q
O $ p
4
e M _ 7r � ffi
r eL e
jD
C. eo
w $
•E
o to q
C
Ls7
% >, v r3
SO
tr ` O 'cr
W
-00 coo m
_ 5 @
u F _ ;•5 8
'>
•d.�
0 .-
.Q
d C bar J O. 'WO• G
A•
LU5U5
CIS
6(b):2
Ln
g
fl
0
C O r
r � a
Cl
v
C
u
r. >
Ct:,k
H
N G
L
S
N
v..
e—
0
L'a
C _L:
a
d G n
c
O
t
V 41 Cti
a � O
N U
O -I� N
S c o
O O
O O
eo o I o0
r-
N I N
Col a
N N
M
M M V
co 00 tn
T OI T
co OC Vi
P a
M N W
e
e e
4n u
00, c
c�
C
N �
a
vi
N
.r
C
� T
CJ z
L u
w
a F
C
4
M
0
N
W
O �
m � 7
A
L—
Oa e e..
o
E T U
e
u �
Q � W
a
:y
c
y m
c
O p•
h �
4
L �q
O Q U
ztcv
o � o
N N L
o 6 �tt
0 > F"
ri
� � w
5
�= o
r- 00 N V r-
00 �Cn N C 7 OC N
t r = N
of M v M N O C
h M N N t- vl
'•. v7 M O v N r N
N N N
Wn V1 v1 V of h h Lq O
W N N N N N N N N O
•: K.:.: M M M M M M M M �O
N
O O O O p p 0 0 O
:
v
O: O
F- Z;.
'o
e
LL
O
` _
ce Cl :7a
0
a
z
w
a
cL
V
ao U ox
tn
cc �O V lG I v V^� �O� OD
kn wl vA Wi %n %n kn %n
M M M M M M M M
N
O — N M R V1 V' r-
O C 0 0 0 0 0 0
N N N N N N N N
�e °o�,,�oe.� a
2 e�OO 00 e'r'o oL'o
MMQM C�'!ry �
00 In moo
vl N �f N N N N
00 'riC�Dxoo
—
r r` oo r` ao 00 00
00 'n %n 00 O O O
n ^ M N N N N
00 N O� K7 00 m
N
e e e e A
tn5&
�� as
NI ri M fn c � v
�0000�b,g
vi C ; C -�n wl
C— N M l h %r- r-
N N N N N N N N
N N N N N N N N
h
O,
h
L1�
O
g
u
1+
0
L
L
a
c
F
r =
N N
O —
E
JA
CS
w
w
7
C
S
vi
° a
00
fA
•E
C'
rz
on
9
G
•U V
C
c �
G
a '«
h �
a
3
M
g F
N L)
O a
q F
m�
u
c
w C.
� v
a =
x �
v 'S
F
a
V
uE
C�
N
eo
O
0
N
N
M
D
.fl
Z
r
o6
v
r
O
6(b):3
N
O
n � r W) �n n
r T M N M N%
O u._
M M N N
:iic
to of R M N O
O O D 0 0 0
'•C
}
Q�v
j .
V
V
°e •: a
e
�l
C.'
N
9
b "
CO
C
� m
0
U
v
a
C6
O O O O O C
O— N M 1 h
SO 0 0 0 0
N N N N N N
O e7 M VJ u7 h
O O O O O Ol
Go M Q %n m
a�a0r-
C M M V1 v) h
00 OC v�^J Q M r
00 %O f-� C r- M
e e O O
M M M M tt !f
vi O v1 O O Q`
na00000a
O O C O C O
N N N N N N
N N N N N N
c
0
m
as
M V
OC V
J A
c �
� o
e ei
d
_ � w
O w 0 m
LU E
s m
C
W
m u d
s
C CWWi
00
J Y O
� C _
W d d
T �
m
W c
a $o
v
3 � N
ai r� H
T
Ap r N
O O
h h C d
7 � T
a c Q
r 2
� � C
Vii w • 7
p � J
U � �
� F
C o
inp c e
O Z O
Q er7
L � 7
v Ct
N d
F• O C�
M
0
Cam.
O
A
h
9
a
i
0
Z
0.
R
i
6(b):4
N
O
en �n C r- r 00 -- N C J
00 M 00 In r
O 7
LL. .C1
N e0 N C7, V q lz N Oc e h 1fi
M1
M N a r Y O vi M N
p O O C O C O O O O O
CO O
O C C{ C C
',•Si. -6 N N N N N N N M
•� �' N
r Q— 00
go
00 M
00 00 O
u
fJ
C F-
v'
C
C cc
•E as
L
•C
C
u
v G
w �
U to
c mL
a =�
7 y
� h
8
A
X
cc
O
E e
s
c
O a
G
e6 y
O
tr. y
•� a
C
N
• u
3 � N
tl �
H L �
� U
C �
� u
C 0 •v
t�
U
0] 3
CJ
U
V
O
L _
i .
>
K
G
Y.
S
H
x
v
L
O
49
S
O x
aC c.a
Q Q
N N
eL
�'s•r,�.LII
O O
•rte.
J "
0 a
� N
00
O
o a o o a o 0 o c a o
0
�1
. -.�
O— N r1 Q h 'V r oo O• N
N N N N N N N N N N N
' •
�D to O %D NO %n Q Q a0
V+
fkn
N N O p Q
F
� wl %n Rn
.� —
r
•.�.pp(�
N
0000
W
C
7
.J
v1 In In 00 00 00 en en fn M pp
N C` T In O V' In r N
00
r N G' to 00 O%0 a
at
00
g
C
v
00
in h 00 00 00 fn M M fn O
C,
N c� O+ tn v
m
I,
w
C n NG��n0000�00
N
v^'
d� N N h
a
L .'!,
In d' M en
�
u .�
y
C
pp
O
v:
0
O
N
w •.G
o e�e e e e e e o e e
� G v1 C p\ � y1 C� h
e
a
'.Qm
M m en M Q V' 7 Q Q of
00
C
cm U
w
O O 0 0 C?
O
E i
a C 0
a pp
C�
O
• •'• t'.
O
N
i
O �
ti — = —
c a o 0 0
u
_..:}
L o 0 0 o 0
N N N N N N N N N N
0
N
kn ca
a .. �,':
N N N N N N N N N N
N
-
.,U:::
u
fJ
C F-
v'
C
C cc
•E as
L
•C
C
u
v G
w �
U to
c mL
a =�
7 y
� h
8
A
X
cc
O
E e
s
c
O a
G
e6 y
O
tr. y
•� a
C
N
• u
3 � N
tl �
H L �
� U
C �
� u
C 0 •v
t�
U
0] 3
CJ
U
V
O
L _
i .
>
K
G
Y.
S
H
x
v
L
O
49
S
O x
aC c.a
Q Q
N N
eL
�'s•r,�.LII
O O
•rte.
J "
0 a
� N
V
_ x
w
h
v >
y
w
C� Oyu�
•� W
Vi
Q
2 �
as
s v
Z O
f Lp
x
e
to u
Q' O
N
O
p"
O
w
sv 4
� y >
oy�
a
c
C�
O
O
4. R Y.
CL
U =
� x �
cn a
x
C � _
h G =
m •H Oi
v ;7
L N
E c
F U
G
Q
l
V
Q
O
c
O
u
u
G
eo
CE
0
r
N
V
Q
a
gree
Ly
R/
C
R
t
O
Z
0:
"a
S
a
w
O
L7
6(b ):5
00
O
�1
.0
•.�.pp(�
N
0000
W
C
7
.J
00
00
g
N
in
O
y
pp
O
00
00
O � .
..
G7 •O �
C �
• •'• t'.
O
N
G Q'•'��.-.�r
V
_ x
w
h
v >
y
w
C� Oyu�
•� W
Vi
Q
2 �
as
s v
Z O
f Lp
x
e
to u
Q' O
N
O
p"
O
w
sv 4
� y >
oy�
a
c
C�
O
O
4. R Y.
CL
U =
� x �
cn a
x
C � _
h G =
m •H Oi
v ;7
L N
E c
F U
G
Q
l
V
Q
O
c
O
u
u
G
eo
CE
0
r
N
V
Q
a
gree
Ly
R/
C
R
t
O
Z
0:
"a
S
a
w
O
L7
6(b ):5
G
c
Q = Q
N-- o0 oC N G�
O N r r N r, 't wl v— Q Ml C
J- N O p V (� N— v'i O O 00 O M O^ N e+l 0G O Q
Y ` V1 V' •V r v M r N r V^ oC b .."� O— N M •V —•
L. .r
.w .W
er'
•..eA
N
:
}
.. y
'• O
�.0
V
o �fi
N
V
0
S 0
C
ci :u
e
v
o V...•c
0 eV
0 O Cl >D — — J eh M m — v2 r v) 00
V) 00 — try — OC ',T = %n — v: = O N
perwNelOe:r— .Ocvroc
N e+i Q eh -- N N N N N M h ry
h
0 o c o c c a o 0 o c c o 0 o c o 0 0 0
O O O O O O G O O O O C O O O C O 0 0 O
V c N r7 z i , _ N N h O
V C 00 n O
ac N : r h pOp p
— N V1
N N N V) vl V� 'V vvv��� �7 �C V^ 3 N N
r'
O— N M Q H O r T O, O N p A- O r m
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
N N N N N N N N N N N N N N N N N N N
"3
a a o� LT a aCedN h n "e� o e'v, ae_dr►;
aoeoa�000goae��N pp e.,. -�..
^ �' •� •� •� �O �O �O �O �O �D �O �O �D ��•, �. �e N
r'
c000000rrroe,d•Qe- ,ar,Q,o �o
h V) — M N r 00 O r N r (�•
Q \O
C` C4 O` C4 C4 G� LT
N N N N N N N eq G� b r• r' $
N N
N
0o ao 00 0o ao 0o ao 0o c, oo r o0 0o eeo ao oc rn a a .,
444444444 ; §g��-
���ov:�;
en- V 001. O
0000xooeioeoocxr ��NCOO�OrO�i�-
g$ e e o e: e � ge
O CO O O O 8 C 8
N N N N N N v1 N Vcy V1
N
0 o d m d o o v Q .4 v v v v v v a v
p p
S N o en
4 CVX cc O N .°n N rn
V V Q Q V V V1 V1 In ^-
C 0 0 0 O O C O O C C O O C O C O
N N N N N N N N N N N N N N N N N N N
N N N N N N N N N N N N N N N N N N N
LT
a
a
N
e
q
c s
3
z �
o
L
LZ m
O •�
.0
� �
h
w
�
o
N
V
en
e 0
h r
av
ca
O
cc
C
�r
0 3
!6
t
cc
}tea
C. T
C O
H
~
rA
7
r
W
(y.
78 oo
0
N
co
LID
o
cu
o
� � O
J Si .0
;at
r
_
P fi. .0
Q:
6(b):6
a
ca yr - v.;mv
O + a
rs :Y
C: C
.p
:
Q
h
V •
O
N
v
o
-a
G
O
u U
v
C
tn �!
r- =
h .
C:
ear' U �:
h h h 'VV et TI T
P
0 0 0 0 0 0 0
e1 e+� to t1 t•: Nf M
h h �
N n N
v� .0 et v; l? 00
N N1 t�1 N1 !�1 t+1 f+1
O = N ` a n O
N N N N N N N
%n M% W %4
N N N N N N
�vas�ave
O
N
N
N
a
O
le
N
N
06
O
ao
N
N
00
a
cl
N
a COao 000
I v � �n oO oo M
NM' N N N t w
fV N lV N N N N
00
c
o 0 0 0 I
v v c v IT v It
00
T M e�1 O Q OI
eQ O V O OG O
M M OC
en h h R M 'n I S,
o e o e ep mpp
vOi vOi � O C C
h r n O O C
ri ri ri of a av
o o 'n 'n 0 'n
O — N n 1 !n
N N N N N"
" N N N N N
O
°O
vi
M
Q
N
c
L �
U
F a
y �
3
V U
H
O
o t
•t? y
2a
N L
U�
v
C �
r
:J W
z
�y C
G C
G F�
m
h
h
N1 Q
a3
_
mV
G.
a a N
N —
4 :J
Y
o e
' F
3 >
N
•y G �
Q � �
a
g o-
y
7 � �
m •y
= C V
_ � F
d
� � u
C C
V =
G � C
3
^ � C
r n
c c
- a h
a
U
Q
78
L
0
a
w
C
O
C
r.
`y
LX
}
C:
.0' t
M
.o ..E
m c
V
u
N
CM
u
e ee
u
O
U
V
0 �
V =
G V }
O
tn
O
N
O
O
n
M
M
le
n
�o
O
N
O
ri
0
c�
U
0
•� O
L �
d_
� a
o
3'
.O
7
w d
u �
c�
T
C W
u rs
o -
m `
•� W
ca �
T
u
u
0 .cc
g �
03
a�
� d
m m
5� o
S o
h �
N
C
4
_Q O
N
'c G
C
Q C
C
e� O
`o
'11
3
CC
L 12
N �
u w
V MCU
U � c
o -
C �
a c �
LU :d O -
P w F
3
w
9
e
E
0:
b
ea
4
O
m
9
C
r
r
4
Lsi
w
0
6(b):7
C .a
O
b
►t::�
c
r
Q. 10
U
Q
78
L
0
a
w
C
O
C
r.
`y
LX
}
C:
.0' t
M
.o ..E
m c
V
u
N
CM
u
e ee
u
O
U
V
0 �
V =
G V }
O
tn
O
N
O
O
n
M
M
le
n
�o
O
N
O
ri
0
c�
U
0
•� O
L �
d_
� a
o
3'
.O
7
w d
u �
c�
T
C W
u rs
o -
m `
•� W
ca �
T
u
u
0 .cc
g �
03
a�
� d
m m
5� o
S o
h �
N
C
4
_Q O
N
'c G
C
Q C
C
e� O
`o
'11
3
CC
L 12
N �
u w
V MCU
U � c
o -
C �
a c �
LU :d O -
P w F
3
w
9
e
E
0:
b
ea
4
O
m
9
C
r
r
4
Lsi
w
0
6(b):7
x V N"D� VT M M N 1�1 ^
- M Wl - 00
C-4 r- r
N - v.
G -C
r r h V M M
00 V' J Vl M N
q
.�
OQ V1 Oo O of v; r o0 » v
N
N
i
ao
O O = C: 'D c'1 O M w a
N
C
W
> 7
O
O0 8p pp pp opop SS pppp pppp
S
v�
z so 'D V^ O V V
M
•� C
r
_
c o c c 0 0 0 0 0 0
v1 of
0
i .xx
r
v1 OD v1 as v 00
v M - b0 V1 M n C w'1 N O% r
N
0 Cc
fqL�
%C V1 h V1 d' of
Q
y Q
"ti
0 7 0 0 0 0 0 0 0 0 0 0
M M M m M M M
O
.iv
a
f'9
{! }z
M
d
}
C4 C-4
N N N N N N N N N N N N
bp
•�
pp
$A M n R
N
N
O
Z
d
N N N N N
N N
h
� C
C�
a
M
A
00 M P a ODD h vco1 r OHO
00 0o r r .D ao n �v r co �D
° �
CCCCCCCCCO
N
y
r
n.
•6
3
ocw
as
pepo
�gp
pp
r NV h of M C- h N V1 r M
Pt
N N N N N N N N N N N N
1-/1
O
O �
0% (+ D%
Vi
C�
IN
uC'4
r." a ri c- Q Ci %n r oc
f4
3 -
Go
Uv. C T
O
O
N
v
•
Z
yr
'. "p
p O�t\
�
N N N N
tr. K
L
E
�:
a�S
b—'-'
� 99
to C
+ w) C
r_ � a
c >
p
c
N N
O
3
N
_
> V
.=
E
C
oo C, O-
;� B
O
in
;}.
N N N N N N N N N N
M
::. :'
N N N N N N N N N N N N
N u
: ::
-
6(b):8
O
N M '^ V� M^ G` N M
d' �•^. V N v-� N "
tin 00 M O a 00 N O O
...y.'. N M O N N N N N
._ .. aw r1 N N N N N N N
a >
:3
'.•'.N � N � pO 000 b RO N
00 V1N V'1
en C N
U M r1 C R
•,•� • r ^ x 0 0 0 0 O N
�...•.
.OT.. fen M en .On
VJ '
N N N N N N N
C4 pp F N a N�p R Go p� 00
-
let FQ O III 1/' N
V in in �
M rn rn enMMC h h
N N r O, �D
±� a at v M M M V en o
.w?
a,C,a,olo,aao�
cc
0o
� 00 h C
� N
e
ti
Q a, C �C, cr, °, ono a
• •a
CD —
0
N4
'O •'� g O N N N
C CCC OO — —
.' (� C tr V R Q R
>a -- o��av^rr erg,
M a
c �.' aooc0000
N N C�4 N N N N
c
u c
d �
C d
'O
� H
'a
a
Q a
00 y
f >J
V
� w
7
OCL
C �y;
A
c
tr.
c
C
V
O
F y
N 3
� c
C
Q �
a � �
Q � N
c a
.00
F
v. V
N y
N
u.. a
is a
r Q —
`Q V
O � v
R
m �
to
u a
O
c e �
O C
F�
V
E
O
C
ao
b0
e
0.
O
O
N
Q
!ri
a
'O
s
r
0
Z
7
0
6(b):9
b
[a!
U
`c
a
c
LU..
O
C
m
e
R
t�
R
d
C
O
C
x r c r v
1/1
P r r N
aC e..1
0
CS
R >
}
•V
O
I
1 •pe:
1 'F
1
s
O b 0 0 O
C o c o 0
O C C C O
O — N m
N N N N
h kn 0 O 00
�np z N t��
�O � wr N
o_o� pop
M K1 M M C4
O S N OI �D
N
In00c
N
— V1 Iry v1
ri ri ri ri
0 o c c
N N N 1
N N N I
g
N
J
C >
C V
H
n�
u
•5 S;
o
c
C a
L
ca
c 7 cc
� e
,
CO
C!
O
N R
O �
�F
O
C N1
•G N
O
..
o �
R
h
y 7
h V
00 T V
^�
N E T
C �
g L C
� R
C �
u jy, e�J
s —
��o
� �yyII
0� .O
K
a
m
C
O
N
N
fH
O
r
r
if
V
a
�i
h
Q
Q
Z
O
a
'O
y
a
V
g
O
Z
qCV
O
6(b):10
O M
P —
.
O lc x N
M r t1 x
N r r M
.4...r
C G
� � 7 N
O
�
�•
'._uv •.w.
R V1 v M M
00 �: tt N
M
N
G>
^.:a
_
pp pp 0 0 O
O C 0 0 0
O
00 T r3
v;v h hh
�fi
c o
,• .�,,
m 00 00 00 00
a
1A
cc
I
7
Q
y N
• '•
S b O O G
�j �
p'#
a a c a a
,p
w
cc
co•
O
�
U
%'
N N N N N
0 2
-.
kn
kn y � r- in
r
OO r
00 r P h N
•
.1 �y � u.l �1
M! O
P c N V
O
liJ
•'y�
o000 z�h
A
E
a O U
c v �
.�:
7 000 000
O
O q
r
a
r
•�
cc OMO 000
en -tt
O
7
Y �+•
F
�
O<
00
3 00
O
O
N N
C
O p
v
•.•C'
O O O O �
C� l`
c
C� o
A
rr
A
X .o
L L
a+
F
N N N N
C p
N N N N N
[a!
U
`c
a
c
LU..
O
C
m
e
R
t�
R
d
C
O
C
x r c r v
1/1
P r r N
aC e..1
0
CS
R >
}
•V
O
I
1 •pe:
1 'F
1
s
O b 0 0 O
C o c o 0
O C C C O
O — N m
N N N N
h kn 0 O 00
�np z N t��
�O � wr N
o_o� pop
M K1 M M C4
O S N OI �D
N
In00c
N
— V1 Iry v1
ri ri ri ri
0 o c c
N N N 1
N N N I
g
N
J
C >
C V
H
n�
u
•5 S;
o
c
C a
L
ca
c 7 cc
� e
,
CO
C!
O
N R
O �
�F
O
C N1
•G N
O
..
o �
R
h
y 7
h V
00 T V
^�
N E T
C �
g L C
� R
C �
u jy, e�J
s —
��o
� �yyII
0� .O
K
a
m
C
O
N
N
fH
O
r
r
if
V
a
�i
h
Q
Q
Z
O
a
'O
y
a
V
g
O
Z
qCV
O
6(b):10
N
N kn vi x
ri C '^ �t - kn
�1 f'1 M M M
o
NON .' M R O M— x %r O �D
V1 .- �n N N 'n M OC . cc 00 a
W% kn V1 V1 kn d M N N
O O O C O 0 0 0 0 0 0 0 O
A:, >.
o c o o d o 0 0 0 o c o 0
ar. .
: aE
N '='i N n N N N N N N Q
nnnrrnt+rrt�t�r
',��: dv�v•dvvv�a�c �
..r � n M � vy O u•i O a �O r � �'
00 n n
e -
N
O
h
.Q
O O h M o0 of O v1 O yGo n C ..i
CA
ce
e o e e o e s o• e e e
O :.0 y� v� V7 V1 O C p N go oo N
N -A n n O H O ki I i 00 0o x
n1 M M r: N rl r't r1 M
v � �� pQppQpp pppppp pppp
? p p O O O O O C O C O O O
j O �.'.O N Al iri M vi vi vi vi O O vn -A O �to
41 a.. M M M M M M C R •v
C v ;�
r G;
� r
QN+ N N
C7 a o a c o o a o c o o c o
N N N N N N N N N N N N
N N N N N N N N N N N
1
y'
.•O
p � (V r1 R Vl �O n 00 O� N N
�'•'
N N N N N Naa N N N N N N
C
to N � n
g
L
ooe,eo•, e'
00
�����e������
L
G•
O
O
g
PW
N
•C
L
p�
N T 1N+ eP T 7 O�0 en N S n
O
�
••
� M M M � N � rr Mi Vl V' C
N
o�
u
7
N N N N N N N N N N
N
$
e
� w
z
K
3
..r � n M � vy O u•i O a �O r � �'
00 n n
e -
N
O
h
.Q
O O h M o0 of O v1 O yGo n C ..i
CA
ce
e o e e o e s o• e e e
O :.0 y� v� V7 V1 O C p N go oo N
N -A n n O H O ki I i 00 0o x
n1 M M r: N rl r't r1 M
v � �� pQppQpp pppppp pppp
? p p O O O O O C O C O O O
j O �.'.O N Al iri M vi vi vi vi O O vn -A O �to
41 a.. M M M M M M C R •v
C v ;�
r G;
� r
QN+ N N
C7 a o a c o o a o c o o c o
N N N N N N N N N N N N
N N N N N N N N N N N
1
S
C
L
L
L
O
O
N
•C
S
O
m
u
7
Y.
u
m
� w
K
3
u 0
16
d
0
A
y
N
L
�
M
U
C L
L
a
p L_
g
Q
tj
T
_
=a
°
L 7
.�
'� a
e
Z
O >
0
A
u
o
•o
w
fj
e►
3
j
Q u
d
`s
i
C A
C
N
C
'°^ a
c
oD �
•O L jD
t�J
V N
C o
V
C
O •O ego
U a
�
O
O
a
C
O
u H °
u
F•JF
=
6(b):11
H
0
P,
NO
Q
d
r
O
r
c
m
i
O
m
i7
O
G
d
m
0
c
1 74
R
S
E
C
Q:
R
d
O
H
M
r
H
a
h
Z
0.
7
C
21
L'i
ti-
6(b):12
v _
14 N
09 M h C M Z .."� — n
'/1 h Q Q M N—
L
�
F
,W
00 r- c c c c
s
...w
NO cc O
w
pq,�qj pppp
tV �
pp QQpp QQpp
p
�.►G::
S t� r h 00
m.
0
m ti R
�
pO
00
V
T N �O O
to C4 'D C N D
Ge y�
4?
rh
Q V M N N—
G
LYl ul
to
¢¢�
� 7
pppp 88 pppp 8 pp 8
C
ppp
YS
C O O
O
=
C
Ll
w
E c
p
u
}
N N N N N N N N
N
ON lz
w E
..
tn
h Q N M •�
f4 00
O
jy C
arty
f` OQ 00 h
n
N
M fn M r'!
O
M
m .Q
4
..
V N O1 00 h M OO 00
0
p0
'C � w
C
r r- 07 a0 t- 00 00 a0
f:
m w O
L
or
Q
cc
N M G O VOi
1
t oL M M Q O O O
vl %n 10 %0 %n v^ %D %M
00
h
R
U >
00
M r'1 M M M M M M
a
C
N
p
�.•.0
N
Q v
.R.
w
p�
O
d
N M Do h
b
N
m
h h
O
M w C, O 66
r7
9 w
� a 3
O
r
G
S O O 9
C
c
O\\
in in
eel-Ii•��oo �
-p
r
V
;.:.V
•� N
rOp^i e�p$p�
0 m
ej
p�
pp� pN
OppM
pQ
>�
..•ea
a� °-= '"— 'r�ievOi
vii
UCCa �
E y v
O04
n
d `•�:.�:
N a ;',.
:•}•
O O 0 0 0 G O O
N N N (14 C4 N
O G
L L w
'A '•�
N N N N N N N N
P,
NO
Q
d
r
O
r
c
m
i
O
m
i7
O
G
d
m
0
c
1 74
R
S
E
C
Q:
R
d
O
H
M
r
H
a
h
Z
0.
7
C
21
L'i
ti-
6(b):12
D
O
r a ,-� r-, a N N
.: -- — C a N M N kn
N
rn w) f-1 N
2'r
d
•O
O O O C 0 0 0 0 0 O v,
'3
G
v
ol� OCg $
IS '.: :... M
7
C
V
0 0 0 0 0 0 0 0 0 O d
.0. F ea v
Ll _
3
0 0 0 0 0 0 0 0 0 O Q
a u
�F
I
.� � O— N M eh h V N 00 O• O
LL }' N N N N N N N N N >
G �-
a sae r�M'l100e'e`� M, c cc
M � T
L
t�►i N e�n1 O I O N en O rn rn
00
N O N - A
9 r'1 M r1 m M r, r- M en N y
L in Y
b
N .3
V
°— '.1 ov'ovdivO�o�°nov°i 'n w�
V]
"too — N— h 0apc c' N lD
N N m N
e pp � s
N: O DO h vO1 S h 0 Rol h M L
pp 'at n — CV — n 07 N N IC
3
6 '
- -- N M P'1 N1 m M L
.'•.CU C W
ci
c
O O h V•i h %n h O O M o
h h h h
h h
_ .Q
C q ':.; }• N N N. N N N N N N E-. N
co
ci
6 u N N N N N N N N N
Nz- -- -- -
O
z
a
E
C
O
v
cz
N
L
m
d
0
M
C
C
O
a.'
y�
Q
r
b
6(b):13
y
0
C � 'J bC vt N N
]� •• V M c'1 fn N N
m
Si
y.
• R:.W
A �
r: •. V
O
a
U
0
N
o
so
_
_
v
C � U
a,
_
d •,
a d"
i
� a
N p . .. O
Qz::
h Ch ..'1 O OC oG �. ^
00 00 �
C 00 00 V Vl -T M o0
e
0 0 0 0 0 0 cm O
O C O C O C O
O
gc� g8�g o
N N N N N N
0
0 0 0 0 0 0 0
N N N N N N N
^�O & 9 M N N n �O r
O� t� 0+
In N N 00 Q
Op Mi
�oo��o�nn
l- lt- N
N -�
cl cl N d\
V h
M M M M
M M M
vl� -n .n %n 41) vl p
N t- N M 9T N
g c a
It oy
eq An V^ do IO t�
W-1 kn Vn Ln v1 %n C
ac'PPeho?
e a e\ a\ e I
8 8- V) h h s
(N N N
n
`G
Go
V
.hw
N
n
�O
0
in
00
M
g§c o o c o 0
8 c c o c o
... C O
W) �n O C O vi C Vi
�/1 h IO V^ C n N
R
N N N N N N N
N N N N N N N
u
F
ca O
G =
•O C
s
C
IL rOcJ
N r
C �
S
= L
m
C �
d
u
d�
v 2
� J
H C
•O
79
S 7�
N
4 u
O A
C y
a gO1
C 3
u
r, u
eo =
•O c
� u
W
O �
�pp
N S
C
�F
c �
m
GD N
C L
� EJ
ti
> � C
U �
C � —
L3
3 t
er
O
S
Cl
_
u�
d
h N z 'n N c,
—.b
r
?• sue°
a ,vs
e
C
e
si
v
o-
u
e p
`o
.�+ a
es
a+ ��
ca c,
U
G i,.
O G
O C D C O O C I in
O
O — N en R M
N
00 m 0% fn N N N NNp
N MOO N ;
A
M fn m m lMrl M n
v7 Vn R M
InV pC Q N
g r C n %A N b
M 00
M M N C Vi
M M M M M
�•9, = g a � eNO
M eF e•�i N -- vi
r
a o 0 0 0
rrr�t�
"i N N N N N
O O O 9
C 0 C 0
M M M M
N N N N N N
N N N N N N
O
O
in
r
L
U S
r' L
7
U CV
F F
a
cfl
N
C
c �
7 E
7
E
0
a
u �
o =
G�e
a
e
a
ii s
� O
C C C
� t a
m
L Z
a �
CO
S
O
6e t i
8 OD 79
C •�
$ � E
-' $
c
o
aCS
•p � m
70
3 � m
-v
Q
-a
N � u
O Mme a
d
m
o � C
C v
•J. �1
` G
3
K
S
3
a
a
7
C
I
a
S
e
M
H
0
N
N
c
u�
C1
C
t
O
Z
d
�e
R
c
O
6(b):14
Ec�
0
4
0 0 0 0 0 0
e
r
?• sue°
a ,vs
e
C
e
si
v
o-
u
e p
`o
.�+ a
es
a+ ��
ca c,
U
G i,.
O G
O C D C O O C I in
O
O — N en R M
N
00 m 0% fn N N N NNp
N MOO N ;
A
M fn m m lMrl M n
v7 Vn R M
InV pC Q N
g r C n %A N b
M 00
M M N C Vi
M M M M M
�•9, = g a � eNO
M eF e•�i N -- vi
r
a o 0 0 0
rrr�t�
"i N N N N N
O O O 9
C 0 C 0
M M M M
N N N N N N
N N N N N N
O
O
in
r
L
U S
r' L
7
U CV
F F
a
cfl
N
C
c �
7 E
7
E
0
a
u �
o =
G�e
a
e
a
ii s
� O
C C C
� t a
m
L Z
a �
CO
S
O
6e t i
8 OD 79
C •�
$ � E
-' $
c
o
aCS
•p � m
70
3 � m
-v
Q
-a
N � u
O Mme a
d
m
o � C
C v
•J. �1
` G
3
K
S
3
a
a
7
C
I
a
S
e
M
H
0
N
N
c
u�
C1
C
t
O
Z
d
�e
R
c
O
6(b):14
City of St. Joseph
Summary Debt Levy Comparison
Adopted
BOND INDEBTEDNESS: Levied Pay 2010 Levied Pay 2011
2003 Bond Improvements
$750K Improvement Refunding Bond 10,000.00 -
$815K Fire Hall Refunding Bond 32,520.00 32,500.00
2005 Bond Improvements
$645K Public Project Crossover Refunding
105,000.00
95,000.00
$1.655M GO Improvement Bond
16,000.00
17,000.00
2006 Bond Improvements
$250K Certificate of Indebtdness
69,000.00
-
$2.375M GO Improvement Bond
61,000.00
61,000.00
2007 Bond Improvements
$2.875M GO Improvement Bond
38,000.00
20,000.00
$980K GO Refunding Bond
8,500.00
8,500.00
2008 Bond Improvements
$290K GO Certificate of Indebtedness
66,000.00
67,000.00
2009 Bond Improvements
$2.555M GO Improvement Bond
69,000.00
71,000.00
$495K GO Capital Improvement Refunding Bond
61,000.00
66,800.00
2010 Bond Improvements
$200K GO Certificate of Indebtedness - 33,000.00
$ 536,020.00 $ 471,800.00
Proposed reduction in payable 2011 debt levy $ 64,220.00
Note: As a point of referrence, approximately $38,000 reduces the tax capcity rate 1 %.
6(b):15