Laserfiche WebLink
City of Louisville, Colorado <br />Limited Tax General Obligation Bonds, Series 2022 <br />Comparison of Final Term <br />Assumed Interest Rate of 4.00°Ao <br />Scenario 1 <br />20 Year Term <br />Scenario 2 <br />30 Year Term <br />Par Amount <br />Allocation of Proceeds <br />Projects <br />Capitalized Interest <br />Costs of Issuance <br />Total Debt Service <br />Total Net Debt Service <br />Allocation to S&U Tax <br />Allocation to Property Tax <br />Maximum Annual Debt Service <br />Allocation to S&U Tax <br />Allocation to Property Tax <br />51,420,000 <br />50,000,000 <br />1,008,235 <br />411,765 <br />76,703,200 <br />75,674,800 <br />30,000,000 <br />45,674,800 <br />3,786,000 <br />1,500,000 <br />2,286,000 <br />51,420,000 <br />50,000,000 <br />1,008,235 <br />411,765 <br />90,239,200 <br />89,210,800 <br />45,000,000 <br />44,210,800 <br />2,976,600 <br />1,500,000 <br />1,476,600 <br />HilltopSecurities ICIP <br />A Hilltop Holdings Company. <br />**Preliminary - for discussion only** 4/21/2021 <br />