|
• Tax Levy Calculation For.
<br /> City of St. Anthony, Minnesota
<br /> $5,175,000 General Obligation Bonds, Series 2009A
<br /> Dated Date: 5/7/2009
<br /> Abatement Portion Only
<br /> Levy Collect Pay Total P & I Net
<br /> Year Year Year P &I x 105% Levy
<br /> 2008 / 2009 / 2010 33,404.25 35,074.46 35,074.46
<br /> 2009 / 2010 / 2011 45,551.26 47,828.82 47,828.82
<br /> 2010 / 2011 / 2012 115,551.26 121,328.82 121,328.82
<br /> 2011 / 2012 / 2013 118,451.26 124,373.82 124,373.82
<br /> 2012 / 2013 / 2014 116,201.26 122,011.32 122,011.32
<br /> 2013 / 2014 / 2015 118,951.26 124,898.82 124,898.82
<br /> 2014 / 2015 / 2016 121,551.26 127,628.82 127,628.82
<br /> • 2015 / 2016 / 2017 124,001.26 130,201.32 130,201.32
<br /> 2014 / 2015 / 2016 121,301.26 127,366.32 127,366.32
<br /> 2017 / 2018 / 2019 123,601.26 129,781.32 129,781.32
<br /> 2018 / 2019 / 2020 125,561.26 131,839.32 131,839.32
<br /> 2019 / 2020 / 2021 127,161.26 133,519.32 133,519.32
<br /> 2020 / 2021 / 2022 128,381.26 134,800.32 134,800.32
<br /> 2021 / 2022 / 2023 129,256.26 135,719.07 135,719.07
<br /> 2022 / 2023 / 2024 129,800.00 136,290.00 136,290.00
<br /> 2023 / 2024 / 2025 130,000.00 136,500.00 136,500.00
<br /> Totals 1,808,725.63 1,899,161.91 1,899,161.91
<br /> * $41,819.56 was levied in 2008 for collection in 2009.
<br /> � EHLERS
<br /> & ASSOCIATES INC
<br /> •
<br />
|