|
City of St. Anthony
<br />Debt Levy - Roads, Tax Abatement, Public Facilities
<br />Option 1 A Without Land Sale
<br />Exisdn9
<br />TAXABATEMENT 149,395 146,480 151,025 153,148 155,112 127,366 129,781 131,839 133,519 134,800 135,719 136,290 136,500 - - - - - - - - - - - - - PUBLIC FACILITIES 409,773 379,197 378,462 382.872 392,322 396,207 399882 403,347 408.602 414,897 422.683 424,289
<br />559,168 525,677 629,487 536,020 547,434 523,573 529,663 535,186 640,121 549,697 558,402 560,579 136,600 - - - - - - - - - - - - - -
<br />Total levied debt after reduction
<br />2012
<br />2013
<br />2014
<br />2015
<br />2016
<br />2017
<br />2018
<br />2019
<br />2020
<br />2021
<br />2022
<br />2023
<br />2024
<br />2025
<br />2026
<br />2027
<br />2028
<br />2029
<br />2030
<br />2031
<br />2032
<br />2033
<br />2034
<br />2035
<br />2036
<br />2037 2038
<br />$1,700,0002003A (Refunding 2011A)
<br />118,057
<br />121,103
<br />123,992
<br />121,473
<br />124,204
<br />132,028
<br />134,286
<br />3,092,528
<br />2,986,142
<br />3,006,266
<br />3,196,310
<br />2,791,922
<br />2,461,419
<br />2,349,026
<br />2,069,071
<br />2,071,665
<br />1,952,695
<br />1,730,267
<br />1,523,682
<br />1,348,696
<br />1,185,103
<br />980,009
<br />781,766
<br />568,495
<br />394,373
<br />208,807
<br />$1 ,790,000 - 20D4A(Refunded in 2011 B)
<br />128,800
<br />10.38°%
<br />2.40%
<br />2.27%
<br />2.53%
<br />2.84%
<br />2.94%
<br />2.80%
<br />231%
<br />2.52%
<br />2.98%
<br />-5.08%
<br />. 11.84%
<br />4.57%
<br />-11.92%
<br />0.13°%
<br />-5.75%
<br />. 11.39%
<br />- 11.94%
<br />- 11.62%
<br />- 11.99%
<br />. 17.31%
<br />- 20.23%
<br />. 27.28%
<br />30.63%
<br />47.05%
<br />$1,695,000 -2005A (Refunded in 2011 B)
<br />121,500
<br />218,284
<br />66,756
<br />54,030
<br />61,543
<br />70,824
<br />75,423
<br />73,807
<br />75,614
<br />70,125
<br />85,044
<br />4149,387)
<br />(330,603)
<br />(112,393)
<br />(279,955)
<br />2,594
<br />(119,070)
<br />(222,338)
<br />(206,675)
<br />(177,086)
<br />(161,493)
<br />4205,094)
<br />(198,243)
<br />(213.271)
<br />(174,122)
<br />(186,566)
<br />$2,485,000 - 2006A (Refunded in 2012A)
<br />186,668
<br />$ 2,050,000 - 2007A (Refunded in 2012A)
<br />137,737
<br />$1,910,000 -200aA
<br />175,652
<br />177,319
<br />178,526
<br />179,550
<br />179,760
<br />179,760
<br />179,550
<br />179,130
<br />178,500
<br />182,910
<br />181,650
<br />180,180
<br />$2,830,000 -2009A
<br />184,768
<br />185,450
<br />185,975
<br />186,343
<br />186,553
<br />186,605
<br />186,500
<br />191,120
<br />189,766
<br />193,084
<br />195,709
<br />197,664
<br />193,674
<br />$1,645,000 - 20D9B (2001 B & 2002A)
<br />196,995
<br />192,401
<br />187,808
<br />193,714
<br />183,608
<br />106,150
<br />$1,375,000 -2010A
<br />108,587
<br />112,065
<br />110,175
<br />108,285
<br />111,645
<br />109,413
<br />112,209
<br />114,624
<br />111,532
<br />113,665
<br />115,450
<br />111,729
<br />113,258
<br />114,350
<br />$1,940,000 -2011A
<br />141,991
<br />138,884
<br />140,626
<br />142.411
<br />138,789
<br />140,416
<br />141,886
<br />142,871
<br />138,434
<br />139,248
<br />139,537
<br />139,642
<br />139,183
<br />138,526
<br />137,266
<br />$2,210,000 - 2011 B(2004A and 2005A)
<br />-
<br />228,977
<br />226,899
<br />221,025
<br />225,157
<br />223,441
<br />226,430
<br />223,528
<br />109,589
<br />$9,495,000 - 2012A(2006A& 2007A)
<br />-
<br />423,185
<br />518,973
<br />519,813
<br />525,693
<br />520,968
<br />526,218
<br />531,153
<br />535,773
<br />306,356
<br />141,358
<br />142,864
<br />138,580
<br />139,546
<br />140,032
<br />-
<br />$1,775,000 - 2013A
<br />118,685
<br />118,930
<br />119,176
<br />119,120
<br />119,063
<br />118.523
<br />117,984
<br />117,082
<br />115.939
<br />119,864
<br />118,133
<br />116.402
<br />119,133
<br />116,476
<br />119,070
<br />Total Levy
<br />1,500,755
<br />1,577,184
<br />1,791,659
<br />1,791,541
<br />1,794,584
<br />1,717,902
<br />1,626,143
<br />1,500,949
<br />1,381,578
<br />1,052,344
<br />889,642
<br />891,943
<br />702,827
<br />508,824
<br />396,431
<br />116,476
<br />119,070
<br />-
<br />-
<br />-
<br />-
<br />-
<br />-
<br />-
<br />-
<br />- -
<br />2014 -2015 Roadlmpaovements
<br />$3,255,000- 2014A&1/22015A
<br />222,338
<br />222,338
<br />222,338
<br />222,338
<br />222,338
<br />222,338
<br />222,338
<br />222.338
<br />222,338
<br />222,338
<br />222,338
<br />222,338
<br />222,338
<br />222,338
<br />222,338
<br />2016 -2023 Road Improvements
<br />$2,849,000- 1/2 2016A &2016A
<br />206,575
<br />208.575
<br />206,575
<br />206,575
<br />206,575
<br />206,575
<br />206,575
<br />206,575
<br />206,575
<br />206,575
<br />206,575
<br />206,575
<br />206,575
<br />206.575
<br />206,575
<br />$2,265,000 -2017A
<br />177,086
<br />177,086
<br />177,086
<br />177,086
<br />177,086
<br />177,086
<br />177,066
<br />177,086
<br />177,086
<br />177,086
<br />177,086
<br />177,086
<br />177,086
<br />177,086
<br />177,086
<br />$2.024.000 -2018A
<br />161,493
<br />161,493
<br />161.493
<br />161,493
<br />161,493
<br />161,493
<br />161,493
<br />161,493
<br />161,493
<br />161,493
<br />161,493
<br />161,493
<br />161,493
<br />161,493
<br />161,493
<br />$2,530,000 -2019A
<br />205.094
<br />205,094
<br />205,094
<br />205,094
<br />205,094
<br />205,094
<br />205,094
<br />205.094
<br />205,094
<br />205,094
<br />205,094
<br />205,094
<br />205,094
<br />205,094
<br />205,094
<br />$2,408,000 -2020A
<br />198,243
<br />198,243
<br />198,243
<br />198,243
<br />198,243
<br />198,243
<br />198,243
<br />198,243
<br />198,243
<br />198,243
<br />198,243
<br />198,243
<br />198,243
<br />198,243
<br />198,243
<br />$2,541,000 -2021A
<br />213,271
<br />213,271
<br />213,271
<br />213,271
<br />213,271
<br />213,271
<br />213,271
<br />213,271
<br />213,271
<br />213,271
<br />213,271
<br />213,271
<br />213,271
<br />213,271
<br />213,271
<br />$2,024,000 -2022A
<br />174,122
<br />174,122
<br />174,122
<br />174,122
<br />174,122
<br />174,122
<br />174,122
<br />174,122
<br />174,122
<br />174,122
<br />174,122
<br />174,122
<br />174,122
<br />174,122
<br />174,122
<br />$2,144,000 -2023A
<br />185,566
<br />185,566
<br />185,566
<br />185,566
<br />185,566
<br />185,566
<br />185.566
<br />185,566
<br />185566
<br />185,566
<br />185,566
<br />185,566
<br />185,566
<br />185,566
<br />185,566
<br />$2,367,000 -2024A
<br />208,807
<br />208,807
<br />208,807
<br />208,807
<br />208,807
<br />208,807
<br />208,807
<br />208.807
<br />208,807
<br />208,807
<br />208,807
<br />208,807
<br />208,807
<br />208,807 208,807
<br />Additional levy
<br />_
<br />222,338
<br />429,913
<br />606,999
<br />767,492
<br />972,686
<br />1,170,829
<br />1 384100
<br />1,558,222
<br />1 743 788
<br />1,952,595
<br />1 952 595
<br />1,962,695
<br />1 952 595
<br />1,952,595
<br />1 952 595
<br />1,730,257
<br />1 523 682
<br />1,346,696
<br />1 185103
<br />980,009
<br />781,766
<br />568,495
<br />394,373 208,807
<br />Road levy before debt reduction
<br />1,500,755
<br />1,577,184
<br />1,791,659
<br />2,013,882
<br />2,223,497
<br />2,323,901
<br />2,393,635
<br />2,473,535
<br />2,652,407
<br />2,436,444
<br />2,447,864
<br />2,635,731
<br />2,655,122
<br />2,461,419
<br />2,349,026
<br />2,089,071
<br />2,071,665
<br />1,952,595
<br />1,730,257
<br />1,523,682
<br />1,346,596
<br />1,185,103
<br />980,009
<br />781,766
<br />SOBA95
<br />394,373 208,807
<br />Stormwaler Debt Service
<br />(25,OOD)
<br />(170,000)
<br />(170,000)
<br />(170,000)
<br />(170,000)
<br />(170,000)
<br />(160,000)
<br />(150,000)
<br />(200,000)
<br />MSA Advance
<br />(170,000)
<br />(170,000)
<br />(100,000)
<br />Excess Bond Balance
<br />(15,000)
<br />(90,000)
<br />(200,000)
<br />(210,000)
<br />(40,000)
<br />(55,000)
<br />Conduit Fee
<br />(148,000)
<br />Road improvement levy
<br />1,600,755
<br />1,677,184
<br />1,791,659
<br />1.840,482
<br />1.883,497
<br />1,968,901
<br />2,033,635
<br />2,103,636
<br />2,172,407
<br />2,236A44
<br />2,297,864
<br />2,380,731
<br />2,655,422
<br />2,461,119
<br />2,349,026
<br />2,069,071
<br />2,071,665
<br />1,952,595
<br />1,730,257
<br />1,523,682
<br />1,348,696
<br />1,185,103
<br />980,009
<br />781,766
<br />568,495
<br />38/.375 208,807
<br />% Increase in Road levy
<br />5.09%
<br />13.60%
<br />2.75%
<br />2.31%
<br />4.53%
<br />3.29%
<br />3.44%
<br />3.27%
<br />2.95%
<br />2.75%
<br />3.61%
<br />11.54%
<br />.7.31%
<br />4.57%
<br />. 11.92%
<br />0.13%
<br />3.75%
<br />. 11.39%
<br />- 11.94%
<br />41.62%
<br />- 11.99%
<br />. 17.31%
<br />- 20.23%
<br />- 27.28%
<br />- 30.63% . 47.05%
<br />$Increase In Road levy
<br />76,429
<br />214,475
<br />49,223
<br />42,615
<br />85,404
<br />64,734
<br />69,900
<br />68,872
<br />64,038
<br />61,420
<br />82.867
<br />274.692
<br />(194,003)
<br />(112,393)
<br />(279,966)
<br />2,694
<br />(119,070)
<br />(222,338)
<br />(206,575)
<br />(177,086)
<br />(161,493)
<br />(206,094)
<br />(198.243)
<br />(213,271)
<br />(174,122) (185,566)
<br />TAXABATEMENT 149,395 146,480 151,025 153,148 155,112 127,366 129,781 131,839 133,519 134,800 135,719 136,290 136,500 - - - - - - - - - - - - - PUBLIC FACILITIES 409,773 379,197 378,462 382.872 392,322 396,207 399882 403,347 408.602 414,897 422.683 424,289
<br />559,168 525,677 629,487 536,020 547,434 523,573 529,663 535,186 640,121 549,697 558,402 560,579 136,600 - - - - - - - - - - - - - -
<br />Total levied debt after reduction
<br />2059,923 2102,861
<br />2,321,146
<br />2,376,901
<br />2,430,931
<br />2 ,492.474
<br />2,563,298
<br />2,638,721
<br />2,712,528
<br />2,786,142
<br />2,856,266
<br />2,941,310
<br />2,791,922
<br />2,461,419
<br />2,349,026
<br />2,069,071
<br />2,071,665
<br />1,952,595
<br />1,730,257
<br />1,623,682
<br />1,346,696
<br />1,185,103
<br />980,009
<br />781,766
<br />568,495
<br />394,373
<br />208,807
<br />Total levied debt before reduction
<br />2,059,923 2,102,861
<br />2,321,148
<br />2,549,901
<br />2,770,931
<br />2,847A74
<br />2,923,298
<br />3,008,721
<br />3,092,528
<br />2,986,142
<br />3,006,266
<br />3,196,310
<br />2,791,922
<br />2,461,419
<br />2,349,026
<br />2,069,071
<br />2,071,665
<br />1,952,695
<br />1,730,267
<br />1,523,682
<br />1,348,696
<br />1,185,103
<br />980,009
<br />781,766
<br />568,495
<br />394,373
<br />208,807
<br />%Increase in levied Debt
<br />2.08%
<br />10.38°%
<br />2.40%
<br />2.27%
<br />2.53%
<br />2.84%
<br />2.94%
<br />2.80%
<br />231%
<br />2.52%
<br />2.98%
<br />-5.08%
<br />. 11.84%
<br />4.57%
<br />-11.92%
<br />0.13°%
<br />-5.75%
<br />. 11.39%
<br />- 11.94%
<br />- 11.62%
<br />- 11.99%
<br />. 17.31%
<br />- 20.23%
<br />. 27.28%
<br />30.63%
<br />47.05%
<br />$Increase in levied Debt
<br />42,939
<br />218,284
<br />66,756
<br />54,030
<br />61,543
<br />70,824
<br />75,423
<br />73,807
<br />75,614
<br />70,125
<br />85,044
<br />4149,387)
<br />(330,603)
<br />(112,393)
<br />(279,955)
<br />2,594
<br />(119,070)
<br />(222,338)
<br />(206,675)
<br />(177,086)
<br />(161,493)
<br />4205,094)
<br />(198,243)
<br />(213.271)
<br />(174,122)
<br />(186,566)
<br />)awaoo
<br />vw0000
<br />z,)ooaao
<br />-
<br />Total Levied Debt before reduction
<br />Total Levied Debt after reduction
<br />aIDOaoo
<br />Ole}�000
<br />z,,00000
<br />}
<br />Road lev before
<br />}.romo
<br />eduction
<br />ww
<br />zmo
<br />Road levy after
<br />reduction
<br />}.l00000
<br />4nUp4
<br />).YnFm
<br />2012
<br />A]) IDY IDLL m}a
<br />Sal w)e m)f mm
<br />IDll MS} p}] iN SII M% IDil AY Ttl9
<br />
|