|
Tax Levy Calculation For:
<br /> City of St.Anthony, Minnesota
<br /> $1,375,000 General Obligation Street Reconstruction Bonds,Series 2010A
<br /> Dated Date: 5/20/2010
<br /> (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 /> 2009 / 2010 / 2011 28,145 12 28,145 12 000 000 000
<br /> 2010 / 2011 / 2012 115,367 50 121,135 88 10,777 49 110,358 39
<br /> 2011 / 2012 / 2013 113,680.00 119,364 00 10,777 49 108,586.51
<br /> 2012 / 2013 / 2014 116,992 50 122,842 13 10,777.49 112,064.64
<br /> 2013 / 2014 / 2015 115,192 50 120,952.13 10,777 49 110,174 64
<br /> 2014 / 2015 / 2016 113,392.50 119,062 13 10,777 49 108,284 64
<br /> 2015 / 2016 / 2017 116,592.50 122,422 13 10,777 49 111,644 64
<br /> 2016 / 2017 / 2018 114,467.50 120,190 88 10,777 49 109,413 39
<br /> 2017 / 2018 / 2019 117,130.00 122,986 50 10,777.49 112,209 01
<br /> 2018 / 2019 / 2020 119,430 00 125,401 50 10,777 49 114,624 01
<br /> 2019 / 2020 / 2021 116,485 00 122,309 25 10,777 49 111,531 76
<br /> 2020 / 2021 / 2022 118,516.26 124,442 07 10,777 49 113,664 58
<br /> 2021 / 2022 / 2023 120,216 26 126,227 07 10,777 49 115,449 58
<br /> 2022 / 2023 / 2024 116,672 50 122,506 13 10,777 49 111,728 64
<br /> 2023 / 2024 / 2025 118,128 76 124,035 20 10,777 49 113,257 71
<br /> 2024 / 2025 / 2026 119,168 76 125,127.20 10,777 49 114,349 71
<br /> Totals 1,779,577 66 28,145 12 1,839,004 17 161,662 35 1,677,341.82
<br /> (1) The following funds are available to pay the interest payment due February 1,2011
<br /> Capitalized Interest, $28,145.12
<br /> (2) Projected special assessment revenue based on$110,000 assessed at 5.25%
<br /> 49 1 EHLERS
<br /> 6 ASSOCIATES INC
<br />
|