|
CITY OF ST. ANTHONY, MINNESOTA
<br />NOTES TO FINANCIAL STATEMENTS
<br />December 31, 2018
<br />
<br />
<br />
<br />
<br />PLEDGED REVENUE
<br />
<br />Future revenue pledged for the payment of long-term debt is as follows:
<br />
<br />Percent of Debt service Remaining Principal Pledged
<br />Use of Total as a % of Term of Principal and Interest Revenue
<br />Bond Issue Proceeds Type Debt Service Net Revenues Pledge and Interest Paid Received
<br />2018A Road Improvements 2018 road construction Special Assessments 24%N/A 2018-2034 $3,408,382 $ - $197,452
<br />Property tax levy 76%
<br />2017A Tax Abatement Refunding of 2009A Tax abatement revenue 100% N/A 2017-2025 821,450 123,705 123,155
<br />Emerald Park improvements
<br />2017A Road Improvements Refunding of 2009A Special assessments 21%N/A 2017-2025 1,325,575 206,493 165,666
<br />Refunding road reconstruction Property tax levy 79%
<br />2010A Road Improvements 2010 road construction Special assessments 9%N/A 2010-2026 932,183 99,734 97,608
<br />Property tax levy 91%
<br />2011A Road Improvements 2011 road construction Special assessments 25% N/A 2011 - 2027 1,494,888 167,600 130,832
<br />Property tax levy 75%
<br />2012A Road Improvements 2012 road construction Special assessments 25%N/A 2012 - 2028 3,497,443 564,950 523,800
<br />Refunding Road improvement Property tax levy 75%
<br />Bonds 2006A,2007A
<br />2012A Lease Revenue 2012 building improvements Property tax levy 100%N/A 2012 - 2024 2,331,080 374,090 345,081
<br />Refunding Lease Revenue
<br />Bonds 2003A
<br />2013B Road Improvements 2013 road construction Special assessments 25% N/A 2013 - 2029 1,484,370 141,320 90,317
<br />Property tax levy 75%
<br />2014A Road Improvements 2014 road construction Special assessments 25%N/A 2014 - 2030 2,006,200 177,830 178,431
<br />Property tax levy 75%
<br />2015A Road Improvements 2015 road construction Special assessments 15%N/A 2015-2031 2,658,419 209,862 192,310
<br />Property tax levy 85%
<br />2016A Road Improvements 2016 road reconstruction Special assessments 14% N/A 2016 - 2032 1,595,656 115,387 149,357
<br />Property tax levy 86%
<br />2016B Tax Abatement Mirror Lake improvements and Tax abatement revenue 100% N/A 2016 - 2026 778,600 100,250 103,974
<br />pedestrian safety improvements
<br />Revenue Pledged Current Year
<br />
<br />65
|