|
CITY OF ST. ANTHONY, MINNESOTA
<br />NOTES TO FINANCIAL STATEMENTS
<br />December 31, 2021
<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 />2021A Road Improvements 2021 road construction Special assessments 17%N/A 2021-2037 2,359,128 - 207,088
<br />2021 Mill & Overlay Property tax levy 83%
<br />2021A Refunding of 2013 road construction Special assessments 17%N/A 2013 - 2029 960,139 1,103,953 98,756
<br />2013B Road Improvements Property tax levy 83%
<br />Special assessments 4%N/A
<br />2020A Street Reconstruction 2020 road construction Property tax levy 96%2020-2036 3,540,000 89,520 22,890
<br />2019A Improvement N/A
<br />Refunding Refunding of 2010A Special assessments N/A 2019-2026 1,288,300 229,800 206,152
<br />road reconstruction Property tax levy
<br />N/A
<br />2019A Tax Abatement 2019 Utility improvements, trails Tax abatement revenue N/A 2019-2035 1,342,800 97,800 101,181
<br />Special assessments 30%N/A
<br />2018A Improvement 2018 road construction Property tax levy 70%2018-2034 2,831,988 232,475 136,210
<br />2017A Improvements Refunding of 2009A Special assessments 9%N/A
<br />Refunding road reconstruction Property tax levy 91%2017-2025 763,950 189,075 192,575
<br />2017A Tax Abatement Refunding of 2009A Tax abatement revenue 100% N/A 2017-2025 477,750 115,000 123,689
<br />Refunding Emerald Park improvements
<br />2017A Improvement 2017 road reconstruction Special assessments 17%N/A 2017 - 2033 2,556,050 221,825 153,499
<br />Property tax levy 83%
<br />2017A Equipment Certificate 2017 Equipment note Property tax levy 100% N/A 2017 - 2033 393,600 66,625 280,381
<br />2016A Improvement 2016 road reconstruction Special assessments 52%N/A 2016 - 2032 1,245,144 115,038 95,767
<br />Property tax levy 48%
<br />2016B Tax Abatement Mirror Lake improvements and Tax abatement revenue 100% N/A 2016 - 2026 483,100 100,100 103,801
<br />pedestrian safety improvements
<br />2015A Road Improvements 2015 road construction Special assessments 19%N/A 2015-2031 2,027,931 210,263 181,502
<br />Property tax levy 81%
<br />2015B Tax Increment Refunding 2006B TIF Bonds Tax Increment 100% N/A 2015-2031 3,336,406 322,813 810,961
<br />2014A Improvement 2014 road construction Special assessments 18%N/A 2014 - 2030 1,488,310 170,030 152,865
<br />Property tax levy 82%
<br />2014B Tax Increment Refunding 2007 TIF Bonds Tax Increment 100% N/A 2015 -2031 2,831,038 283,675 688,124
<br />2014C Road Improvements Refunding of 2008A Property tax levy 100% N/A 2014 - 2024 485,663 159,275 150,747
<br />Sikver Lake Road improvements
<br />2013A G.O. Water/Sewer Refunding 2003B G.O. Charges for services 100% N/A 2013-2024 453,500 150,200 2,614,535
<br />Revenue Refunding Water/Sewer Revenue Bonds
<br />2012 road construction Special assessments 13%N/A
<br />2012A Road Improvements Refunding Road improvement Property tax levy 87%2012 - 2028 1,788,043 574,450 181,713
<br />Bonds 2006A,2007A
<br />2012 building improvements 100% N/A
<br />2012A Lease Revenue Refunding Lease Revenue Property tax levy 2012 - 2024 1,189,210 383,690 343,794
<br />Bonds 2003A
<br />2011B Improvements Refunding 2004A and 2005A Special assessments 13%N/A 2012 - 2020 - 136,350 296,610
<br />Refunding Street Improvement Bonds Property tax levy 87%
<br />Revenue Pledged Current Year
<br />
<br />
<br />
<br />65
|