|
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 Call Date: 2/1/2026
<br />2017A
<br />Current Ref 2009A Bds - Improvement Portion
<br />Tax
<br />Tax
<br />Bond
<br />Total P & I
<br />P & I @ 105%
<br />(1) Less: Special
<br />Net Levy
<br />Levy
<br />Year
<br />Collect
<br />Collect
<br />Vnar
<br />Pay
<br />Pay
<br />Assessments
<br />Year
<br />Vear
<br />Vear
<br />2016
<br />/
<br />2017
<br />2016
<br />/
<br />2017
<br />/
<br />2018
<br />188,567.92
<br />197,996.32
<br />(23,075.00)
<br />174,921.32
<br />2017
<br />/
<br />2018
<br />/
<br />2019
<br />185,850.00
<br />195,142.50
<br />(22,221.88)
<br />172,920.62
<br />2018
<br />/
<br />2019
<br />/
<br />2020
<br />191,350.00
<br />200,917.50
<br />(21,368.76)
<br />179,548.74
<br />2019
<br />/
<br />2020
<br />/
<br />2021
<br />191,550.00
<br />201,127.50
<br />(20,515.62)
<br />180,611.88
<br />2020
<br />/
<br />2021
<br />/
<br />2022
<br />191,600.00
<br />201,180.00
<br />(19,662.50)
<br />181,517.50
<br />2021
<br />/
<br />2022
<br />/
<br />2023
<br />196,500.00
<br />206,325.00
<br />(18,809.38)
<br />187,515.62
<br />2022
<br />/
<br />2023
<br />/
<br />2024
<br />196,100.00
<br />205,905.00
<br />(17,956.26)
<br />187,948.74
<br />(1) Projected special assessment revenue based on $130,000.00 assessed at 5.250%
<br />TAX LEVY CALCULATION
<br />IssueID# 329561
<br />City of St. Anthony, MN Dated Date: 5/18/2017
<br />$5,310,000 General Obligation Bonds, Series Call Date: 2/1/2026
<br />2017A
<br />Current Ref 2009A Bds - Tax Abatement Portion
<br />Tax
<br />Tax
<br />Bond
<br />Total P & I
<br />P & I @ 105%
<br />Net Levy
<br />Levy
<br />Collect
<br />Pay
<br />Year
<br />Year
<br />Vear
<br />2016
<br />/
<br />2017
<br />/
<br />2018
<br />112,604.58
<br />118,234.81
<br />118,234.81
<br />2017
<br />/
<br />2018
<br />/
<br />2019
<br />117,200.00
<br />123,060.00
<br />123,060.00
<br />2018
<br />/
<br />2019
<br />/
<br />2020
<br />114,350.00
<br />120,067.50
<br />120,067.50
<br />2019
<br />/
<br />2020
<br />/
<br />2021
<br />116,500.00
<br />122,325.00
<br />122,325.00
<br />2020
<br />/
<br />2021
<br />/
<br />2022
<br />118,500.00
<br />124,425.00
<br />124,425.00
<br />2021
<br />/
<br />2022
<br />/
<br />2023
<br />120,350.00
<br />126,367.50
<br />126,367.50
<br />2022
<br />/
<br />2023
<br />/
<br />2024
<br />122,050.00
<br />128,152.50
<br />128,152.50
<br />
|