|
CITY OF ST. ANTHONY, MINNESOTA
<br />NOTES TO FINANCIAL STATEMENTS
<br />December 31, 2020
<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 />2020A Street Reconstruction 2020 road reconstruction Special assessments 4%N/A 2020-2036 $3,629,520 $ - $61,725
<br />Property tax levy 96%
<br />2019A Improvement Refunding of 2010A and Special assessments N/A N/A 2019-2027 1,518,100 55,328 134,478
<br />Refunding 2011A Improvement Bonds Property tax levy
<br />2019A Tax Abatement Utility improvements, trails Tax abatement N/A N/A 2019-2035 1,440,600 40,408 104,269
<br />revenue
<br />2018A Improvement 2018 road construction Special Assessments 30%N/A 2018-2034 3,064,463 233,375 242,917
<br />Property tax levy 70%
<br />2017A Improvement Refunding of 2009A Special assessments 9%N/A 2017-2025 953,025 188,950 205,504
<br />Refunding Improvement Bonds Property tax levy 91%
<br />2017A Improvement 2017 road reconstruction Special assessments 17%N/A 2017 - 2033 2,777,875 221,400 212,614
<br />Property tax levy 83%
<br />2017A Equipment Certificate Equipment purchases Property tax levy 100%N/A 2017 - 2033 460,225 68,448 296,624
<br />2017A Tax Abatement Refunding of 2009A Bonds Tax abatement 100%N/A 2017-2025 592,750 112,925 116,688
<br />Refunding Emerald Park improvements revenue
<br />2016A Improvement 2016 road reconstruction Special assessments 52%N/A 2016 - 2032 1,360,181 116,838 118,827
<br />Property tax levy 48%
<br />2016B Tax Abatement Mirror Lake and pedestrian Tax abatement 100%N/A 2016 - 2026 583,200 96,850 108,230
<br />safety improvements revenue
<br />2015A Improvement 2015 road construction Special assessments 19%N/A 2015-2031 2,238,193 208,513 223,817
<br />Property tax levy 81%
<br />2015B Tax Increment Refunding 2006B TIF Bonds Tax increment 100%N/A 2015-2031 3,659,219 327,713 699,258
<br />2014A Improvement 2014 road construction Special assessments 18%N/A 2014 - 2030 1,658,340 172,630 149,140
<br />Property tax levy 82%
<br />2014B Tax Increment Refunding 2007 TIF Bonds Tax increment 100%N/A 2015 -2031 3,114,713 282,725 595,205
<br />2014C Street Reconstruction Refunding of 2008A - Silver Property tax levy 100%N/A 2014 - 2024 644,938 162,175 166,145
<br />Refunding Lake Road improvements
<br />2013A Water/Sewer Refunding of 2003B Water/ Charges for services 100%33% 2013-2024 603,700 147,950 2,355,173
<br />Revenue Refunding Sewer Revenue Bonds
<br />2013B Improvement 2013 road construction Special assessments 17%N/A 2013 - 2029 1,205,065 139,020 139,850
<br />Property tax levy 83%
<br />2012A Refunding 2012 road construction Special assessments 13%N/A 2012 - 2028 2,362,493 569,900 506,400
<br />Refunding of 2006A and Property tax levy 87%
<br />2007A Improvement Bonds
<br />2012A Lease Revenue 2012 building improvements
<br />Refunding Refunding of 2003A Lease Property tax levy 100%N/A 2012 - 2024 1,572,900 380,690 350,324
<br />Revenue Bonds
<br />2011B Improvement Refunding of 2004A and Special assessments 13%N/A 2012 - 2020 136,350 270,085 93,660
<br />Refunding 2005A Improvement Bonds Property tax levy 87%
<br />Revenue Pledged Current Year
<br />
<br />
<br />
<br />63
|