|
EXHIBIT B
<br />Special Assessments and Tax Levies
<br />TAX LEVY CALCULATION
<br />Issue ID#
<br />329561
<br />City of St. Anthony,
<br />MN
<br />Dated Date:
<br />5/18/2017
<br />$5,310,000
<br />General Obligation
<br />Bonds, Series 2027A
<br />Call Date:
<br />2/1/2026
<br />Improvement Portion
<br />Tax
<br />Tax
<br />Bond
<br />Total P &
<br />I Funds Available
<br />P&10105%
<br />(2) Less: Special
<br />Net Levy
<br />Levy
<br />Collect
<br />Pay
<br />(1)
<br />Assessments
<br />2016
<br />/
<br />17
<br />/
<br />2018
<br />54,816.67
<br />(54,816.67)
<br />0.00
<br />0.00
<br />2017
<br />/
<br />2018
<br />/
<br />2019
<br />223,000.00
<br />234,150.00
<br />(44,415.87)
<br />189,734.13
<br />2018
<br />/
<br />2019
<br />/
<br />2020
<br />223,650.00
<br />234,832.50
<br />(43,238.59)
<br />191,593.91
<br />2019
<br />/
<br />2020
<br />/
<br />2021
<br />224,150.00
<br />235,357.50
<br />(42,061.29)
<br />193,296.21
<br />2020
<br />/
<br />2021
<br />/
<br />2022
<br />219,500.00
<br />230,475.00
<br />(40,884.01)
<br />189,590.99
<br />2021
<br />/
<br />2022
<br />/
<br />2023
<br />219,850.00
<br />230,842.50
<br />(39,706.71)
<br />191,135.79
<br />2022
<br />/
<br />2023
<br />/
<br />2024
<br />220,050.00
<br />231,052.50
<br />(38,529.43)
<br />192,523.07
<br />2023
<br />/
<br />2024
<br />/
<br />2025
<br />220,100.00
<br />231,105.00
<br />(37,352.15)
<br />193,752.85
<br />2024
<br />J
<br />2025
<br />/
<br />2026
<br />215,000.00
<br />225,750.00
<br />(36,174.85)
<br />189,575.15
<br />2025
<br />/
<br />2026
<br />/
<br />2027
<br />214,900.00
<br />225,645.00
<br />(34,997.57)
<br />190,647.43
<br />2026
<br />/
<br />2027
<br />/
<br />2028
<br />214,650.00
<br />225,382.50
<br />(33,820.27)
<br />191,562.23
<br />2027
<br />/
<br />2028
<br />/
<br />2029
<br />214,250.00
<br />224,962.50
<br />(32,642.99)
<br />192,319.51
<br />2028
<br />/
<br />2029
<br />/
<br />2030
<br />213,700.00
<br />224,385.00
<br />(31,465.70)
<br />192,919.30
<br />2029
<br />/
<br />2030
<br />/
<br />2031
<br />213,000.00
<br />223,650.00
<br />(30,288.40)
<br />193,361.60
<br />2030
<br />/
<br />2031
<br />/
<br />2032
<br />212,150.00
<br />222,757.50
<br />(29,111.12)
<br />193,646.38
<br />(1) The following funds are available to pay the interest payment due February 1, 2018.
<br />Capitalized Interest: 54,816.67
<br />(2) Projected special assessment revenue based on $401,348.21 assessed at 4.400%
<br />
|