|
EXHIBIT C
<br />LEVIES AND SPECIAL ASSESSMENTS
<br />TAX MW CALCULATION Nsae We 340790
<br />City of SL Anthony, MN Dated Date: SJ26/2022
<br />$2,395,000 General Obligation Improvement Bonds, Series 2022A Call Date: 2/1/2D31
<br />Tax Levy
<br />Year
<br />Tax Collect
<br />Year
<br />Bond Pay
<br />Year
<br />Total P 61
<br />Funds Available
<br />(1)
<br />P 6I @ 105%
<br />(2) tars:
<br />Assessments - (3) Less:
<br />Road Assessments -
<br />Fremmoxuction Mill and Overlay
<br />Net Levy
<br />2022
<br />1
<br />2022
<br />i 2023
<br />49,84899
<br />149,81849i
<br />0.00
<br />0W
<br />202.2
<br />J
<br />2023
<br />/ 2024
<br />223,247.50
<br />234,409.88
<br />(15,987.461
<br />(25,515.091
<br />192,90733
<br />2023
<br />/
<br />2024
<br />/ 2025
<br />218,747.50
<br />229,684.88
<br />115,520.4))
<br />(24,653.331
<br />389,513.15
<br />2024
<br />/
<br />2025
<br />/ 2026
<br />219,247.50
<br />230,209.88
<br />115,053.36)
<br />(23,79135)
<br />191,36497
<br />2025
<br />/
<br />2026
<br />/ 2027
<br />219.59Z50
<br />230,577.38
<br />114,586291
<br />(22,929.791
<br />193,06130
<br />2026
<br />/
<br />2027
<br />/ 2018
<br />214,797.50
<br />225,537.38
<br />(14,119.25)
<br />(22,068.011
<br />189,35021
<br />2027
<br />/
<br />2028
<br />/ 2029
<br />214.997.50
<br />225,747.38
<br />(13,652.191
<br />(21,206.251
<br />190,88894
<br />202E
<br />/
<br />2029
<br />/ 2030
<br />210,W7.50
<br />220,549.88
<br />113,125.15)
<br />(20,344,49)
<br />187,02024
<br />2029
<br />/
<br />2030
<br />/ 2031
<br />210,097.50
<br />220,602.38
<br />(12,718.111
<br />(19,492.711
<br />18s.W1.56
<br />2030
<br />/
<br />2031
<br />/ 2032
<br />214,997.50
<br />225,747.38
<br />(12,251.05)
<br />(18,62095)
<br />194,97538
<br />2031
<br />/
<br />2032
<br />/ 2033
<br />209,597.50
<br />220,077.38
<br />121,784.01)
<br />(17,759.161
<br />190.534.21
<br />2032
<br />/
<br />2033
<br />/ 2034
<br />164,017.50
<br />172,219.38
<br />(11,316.95)
<br />160,901A3
<br />2033
<br />/
<br />2034
<br />/ 2035
<br />164,677.50
<br />172,911.38
<br />110,849.91)
<br />162,061.47
<br />2O3A
<br />/
<br />2035
<br />/ 2036
<br />165,03730
<br />173,289.38
<br />110,392.95)
<br />162,WS.53
<br />2035
<br />/
<br />2036
<br />/ W37
<br />165,237.50
<br />173.499,38
<br />(9,915.811
<br />163,58357
<br />2036
<br />/
<br />2037
<br />J 2038
<br />165,200A0
<br />173,460.00
<br />(9,448.75)
<br />166,01125
<br />TWah
<br />3,029,393.99
<br />(49,848.99)
<br />3,128,52225
<br />(190,7)134)
<br />(216,371.331
<br />2,721,3A38
<br />(1) The fallowing funds are available to pay the interest payment due 02J01/2023
<br />Deposit to Debt Service Amount (Capitalized Interest): 49,845.99
<br />12) Projected special assessment revenue based on $134,725.68 remaining after prepayments and assessed at sa00%
<br />131 Projected special assessment revenue based on 5368,97A.09 remaining after prepayments and assessed at 5.100%
<br />Cashflow and levy needs should be reviewed annually to account for prepaid and/or delinquent assessments.
<br />4876-8449-2315\4
<br />
|