|
TAX LEVY CALCULATION
<br />City of St. Anthony, Minnesota
<br />$2,580,000 General Obligation Improvement Bonds Series 2015A
<br />Dated Date: 5/19/2015
<br />Tax Tax Bond (2)
<br />Levy Collect Pay Total Funds P & I Less: Net
<br />Year Year Year P & I Available (1) x 105% Spec Assmts Levy
<br />2014 /
<br />2015
<br />/
<br />2016
<br />41,658.75
<br />41,658.75 0.00
<br />0.00
<br />0.00
<br />2015 /
<br />2016
<br />/
<br />2017
<br />214,512.50
<br />225,238.13
<br />40,163.28
<br />185,074.85
<br />2016 /
<br />2017
<br />/
<br />2018
<br />211,412.50
<br />221,983.13
<br />39,135.99
<br />182,847.14
<br />2017 /
<br />2018
<br />/
<br />2019
<br />213,312.50
<br />223,978.13
<br />38,108.71
<br />185,869.42
<br />2018 /
<br />2019
<br />/
<br />2020
<br />210,112.50
<br />220,618.13
<br />37,081.41
<br />183,536.72
<br />2019 /
<br />2020
<br />/
<br />2021
<br />211,912.50
<br />222,508.13
<br />36,054.13
<br />186,454.00
<br />2020 /
<br />2021
<br />/
<br />2022
<br />208,612.50
<br />219,043.13
<br />35,026.83
<br />184,016.30
<br />2021 /
<br />2022
<br />/
<br />2023
<br />210,312.50
<br />220,828.13
<br />33,999.55
<br />186,828.58
<br />2022 /
<br />2023
<br />/
<br />2024
<br />206,912.50
<br />217,258.13
<br />32,972.27
<br />184,285.86
<br />2023 /
<br />2024
<br />/
<br />2025
<br />208,512.50
<br />218,938.13
<br />31,944.97
<br />186,993.16
<br />2024 /
<br />2025
<br />/
<br />2026
<br />204,575.00
<br />214,803.75
<br />30,917.69
<br />183,886.06
<br />2025 /
<br />2026
<br />/
<br />2027
<br />205,637.50
<br />215,919.38
<br />29,890.39
<br />186,028.99
<br />2026 /
<br />2027
<br />/
<br />2028
<br />201,137.50
<br />211,194.38
<br />28,863.11
<br />182,331.27
<br />2027 /
<br />2028
<br />/
<br />2029
<br />201,637.50
<br />211,719.38
<br />27,835.81
<br />183,883.57
<br />2028 /
<br />2029
<br />/
<br />2030
<br />201,550.00
<br />211,627.50
<br />26,808.52
<br />184,818.98
<br />2029 /
<br />2030
<br />/
<br />2031
<br />200,850.00
<br />210 892.50
<br />25 781.22
<br />185,111.28
<br />Totals
<br />3,152,658.75
<br />41,658.75 3,266,550.00
<br />494,583.88
<br />2,771,966.12
<br />(1) The following funds are available to pay the interest payment due 2/1/2016:
<br />Deposit to Capitalized Interest Fund 41,658.75
<br />EHLERS PAVERS
<br />
|