Laserfiche WebLink
TAX LEVY CALCULATION <br />Issue ID# 329561 <br />City of St. Anthony, MN Dated Date: 5/18/2017 <br />$5,310,000 General Obligation Bonds, Series 2017A Call Date: 2/1/2026 <br />Equipment Certificate <br />Tax <br />Tax <br />Bond <br />Total P & I <br />Funds Available P&10105% <br />Net Levy <br />Levy <br />Year <br />Collect <br />Vear <br />Pay <br />Vnar <br />(1) <br />2016 <br />/ <br />2017 <br />/ <br />2018 <br />10,963.33 <br />(10,963.33) <br />0.00 <br />0.00 <br />2017 <br />/ <br />2018 <br />/ <br />2019 <br />65,600.00 <br />68,880.00 <br />68,880.00 <br />2018 <br />/ <br />2019 <br />/ <br />2020 <br />69,100.00 <br />72,555.00 <br />72,555.00 <br />2019 <br />/ <br />2020 <br />/ <br />2021 <br />67,450.00 <br />70,822.50 <br />70,822.50 <br />2020 <br />/ <br />2021 <br />/ <br />2022 <br />65,800.00 <br />69,090.00 <br />69,090.00 <br />2021 <br />/ <br />2022 <br />/ <br />2023 <br />64,150.00 <br />67,357.50 <br />67,357.50 <br />2022 <br />/ <br />2023 <br />/ <br />2024 <br />67,500.00 <br />70,875.00 <br />70,875.00 <br />2023 <br />/ <br />2024 <br />/ <br />2025 <br />65,700.00 <br />68,985.00 <br />68,985.00 <br />2024 <br />/ <br />2025 <br />/ <br />2026 <br />68,900.00 <br />72,345.00 <br />72,345.00 <br />(1) The following funds are available to pay the interest payment due February 1, 2018. <br />Capitalized Interest: 10,963.33 <br />2 <br />