|
CITY OF ST. ANTHONY, MINNESOTA
<br />NOTES TO FINANCIAL STATEMENTS
<br />December 31, 2013
<br />PLEDGED REVENUE
<br />Future revenue pledged for the payment of long-term debt is as follows:
<br />BOM6rve
<br />Ne of
<br />PmecMs
<br />Revenue Pledged
<br />Remaining
<br />Plincryal
<br />all III..
<br />Cum
<br />(Year
<br />T
<br />Pelanlof
<br />To1N
<br />DMI Smice
<br />Ocblxrvre
<br />sa%af
<br />Net R,,voso
<br />Tenn of
<br />PI
<br />Principal
<br />antl Mend
<br />Paid
<br />MWPd
<br />R.—
<br />Raeived
<br />2009A Street Aid Slmv Refunding
<br />Refunding of 2001113 Sale Aid
<br />S1reeMmds
<br />MSA aIMmenls
<br />IW%
<br />WA
<br />2009-2015
<br />$123,600
<br />569,575
<br />$63,600
<br />200A Tax Abaemenl
<br />Emerald Park impra'...11
<br />Tax abNemeas mseave
<br />100%
<br />WA
<br />2M9-2025
<br />$145,167
<br />SI17.326
<br />$98,704
<br />20098 Tax Abalemera RMuMing
<br />ReNMin8 of 2001A Tax
<br />Abalcmenl Bonds
<br />Taubolemeal rercnue
<br />IOW/
<br />N/A
<br />2009-2016
<br />SI71,188
<br />Omit)
<br />876,966
<br />20WA Read lmpmvemeNs
<br />$1. No iteral serer
<br />impmuxmems of 2006
<br />Special asscsmenls
<br />40%
<br />N/A
<br />218,62022
<br />$ -
<br />52.162400
<br />S27,0011
<br />2001A Road lmpeavenimu
<br />BI¢n and Nam.,
<br />Special assessmeals
<br />25%
<br />N/A
<br />2077-2023
<br />$1,529.010
<br />51801180
<br />528.456
<br />20NA Read lmpsevemWs
<br />Roo Nad¢mmlmnun
<br />Spedol acxxs.,
<br />21%
<br />WA
<br />200M025
<br />$2,726,441
<br />$223,343
<br />SI?864
<br />20LOA Road LopmvemeNs
<br />2010 matl emmanion
<br />Spenal assessments
<br />9%
<br />WA
<br />2010,2026
<br />S00309
<br />5112,836
<br />$5,208
<br />2011A Read lmpms2meals
<br />2011 rmd eonswc(wn
<br />Special eaxessmen6
<br />25%
<br />WA
<br />2011-2027
<br />S2j32,3I3
<br />8169,325
<br />542,053
<br />2012A Read lmpmvemems
<br />20125x-2 eonslaelion
<br />Special assesoneas
<br />25%
<br />N/A
<br />2012-2028
<br />82.606.134
<br />$62083
<br />541,386
<br />20130 Road Mposvescros
<br />2013 and wmwclion
<br />Special asseaaneas
<br />25%
<br />N/A
<br />2013-W29
<br />$2,090,243
<br />$ -
<br />$167.998
<br />20098 Road lmpmvemms
<br />Refunding
<br />Refllnding of 2001B all 2002A
<br />Road lso' men! Be.,
<br />Speial assasmcnls
<br />]%
<br />N/A
<br />20092018
<br />S1,192,78I
<br />S199.663
<br />519,298
<br />200M Street Recanslrvclen
<br />Bolls
<br />Silver lake Road
<br />impmvemeas
<br />Tax k+y
<br />98%
<br />N/A
<br />2WK-2024
<br />$1,853,263
<br />$165581
<br />W.W,]
<br />2009A Storm S—
<br />Refundings ItNemle
<br />RCNntlin, o172000A Sane
<br />Seo'cr Rceme
<br />Udlit, cbrget
<br />iW%
<br />N/A
<br />2W9-2015
<br />S303.925
<br />$145,815
<br />$152,750
<br />2003E Tff
<br />Refunding of 1996 T6 bolls,
<br />retleeeWpmeN of Super Vale
<br />TF
<br />100%
<br />WA
<br />2003-2013
<br />$ -
<br />$194,750
<br />S
<br />2006B TIF
<br />RNcveidnanl IWINeel
<br />Neo W3 aN TIF 3-5
<br />TIF
<br />100%
<br />N/A
<br />2006-2031
<br />$7028,359
<br />5361,425
<br />5283,180
<br />2007Tff
<br />RNcvdopmeat
<br />TT
<br />100%
<br />N/A
<br />2007-2031
<br />S6149,'MI
<br />$318.655
<br />$1.1148211
<br />200380 O. Wsexidswtt
<br />Rx'enue
<br />Water uN seer Nitily
<br />impm"Ons.,
<br />Clurges for ttn'ias
<br />100%
<br />N/A
<br />2003-2024
<br />S -
<br />$1.572,218
<br />$ -
<br />2013A G.O. WNer/Sewer Revenue
<br />Refunding 2003B 0 WNet/
<br />Saver Revemae Bonds
<br />CNR. fm soswexs
<br />IM%
<br />85%
<br />2013-2024
<br />$1.607500
<br />S16,240
<br />51,890683
<br />20 11 A Read lmpmvemeas
<br />RefuNing
<br />Refunding 2W3 SIrte1
<br />Mpmvenenl BOMB
<br />Spxial tessmans
<br />22%
<br />N/A
<br />2011-2026
<br />$860569
<br />$140,638
<br />$17.5.
<br />201Ill Read! Gnpmremenls
<br />Russo,
<br />Refunding 20MAantl 2005A
<br />St. Mpavemmt Bonds
<br />Sexed sssessmem,
<br />25%
<br />WA
<br />201E-2020
<br />52,0]2,150
<br />S275360
<br />$32,1511
<br />67
<br />
|