Laserfiche WebLink
TAX LEVY CALCULATION Issue ID# 333583 <br />City of St. Anthony, MN Dated Date: 7/18/2019 <br />2,480,000 General Obligation Bonds, Series 2019A CaII Date: 2/1/2028 <br />770,000 Current Refunding of Series 2011A Portion <br />Tax Levy Tax Collect Bond Pay (1) Less: Special <br />Year Year Year Total P & I P & I 0 105% Assessments Net Levy <br />2018 / 2019 / 2020 16,512.22 17,337.83 (12,117.00) 5,220.83 <br />2019 / 2020 / 2021 130,800.00 137,340.00 (11,687.00) 125,653.60 <br />2020 / 2021 / 2022 126,800.00 133,140.00 (11,257.00) 121,883.00 <br />2021 / 2022 / 2023 127,800.00 134,190.00 (10,827.00) 123,363.00 <br />2022 / 2023 / 2024 128,600.00 135,030.00 (10,397.00) 124,633.00 <br />2023 / 2024 / 2025 129,200.00 135,660.00 (9,966.00) 125,694.60 <br />2024 / 2025 / 2026 129,600.00 136,080.00 (9,536.00] 126,544.00 <br />2025 / 2026 / 2027 124,800.00 131,040.00 (9.106.001 121.934.00 <br />Totals 914,112.22 959,817.83 (84,893.00i 874,924.83 <br />1) Projected special assessment revenue based on $388,756.11 assessed at 5.000% <br />Cashflow and levy needs should be reviewed annually to account for prepaid and/or delinquent <br />assessments. <br />Notes: Original tax levies for collection years 2019 through 2026 on the Series 2011A Bonds will be <br />cancelled. <br />FREERS <br />C-3 <br />4837-9618-8312\5