|
CITY OF ST. ANTHONY, MINNESOTA
<br />NOTES TO FINANCIAL STATEMENTS
<br />December 31, 2022
<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 2,315,215 43,913 199,879
<br />2021 Mill & Overlay Property tax levy 83%
<br />2021A Refunding of 2013 road construction Special assessments 17%N/A 2013 - 2029 829,950 130,189 129,109
<br />2013B Road Improvements Property tax levy 83%
<br />Special assessments 4%
<br />2020A Street Reconstruction 2020 road construction Property tax levy 96%N/A 2020-2036 3,317,650 222,350 260,741
<br />2019A Improvement
<br />Refunding Refunding of 2010A Special assessments N/A N/A 2019-2026 1,055,900 232,400 246,475
<br />road reconstruction Property tax levy
<br />N/A
<br />2019A Tax Abatement 2019 Utility improvements, trails Tax abatement revenue N/A 2019-2035 1,247,400 95,400 66,226
<br />Special assessments 30%N/A
<br />2018A Improvement 2018 road construction Property tax levy 70%2018-2034 2,600,613 231,375 192,476
<br />2017A Improvements Refunding of 2009A Special assessments 5%N/A
<br />Refunding road reconstruction Property tax levy 95%2017-2025 574,900 189,050 198,097
<br />2017A Tax Abatement Refunding of 2009A Tax abatement revenue 100%N/A 2017-2025 360,825 116,925 75,725
<br />Refunding Emerald Park improvements
<br />2017A Improvement 2017 road reconstruction Special assessments 17%N/A 2017 - 2033 2,338,875 217,175 101,931
<br />Property tax levy 83%
<br />2017A Equipment Certificate 2017 Equipment note Property tax levy 100%N/A 2017 - 2033 328,625 64,975 305,385
<br />2016A Improvement 2016 road reconstruction Special assessments 52%N/A 2016 - 2032 1,131,906 113,237 90,251
<br />Property tax levy 48%
<br />2016B Tax Abatement Mirror Lake improvements and Tax abatement revenue 100%N/A 2016 - 2026 384,800 98,300 101,347
<br />pedestrian safety improvements
<br />2015A Road Improvements 2015 road construction Special assessments 19%N/A 2015-2031 1,820,969 206,963 176,479
<br />Property tax levy 81%
<br />2015B Tax Increment Refunding 2006B TIF Bonds Tax Increment 100%N/A 2015-2031 3,003,594 332,813 664,769
<br />2014A Improvement 2014 road construction Special assessments 18%N/A 2014 - 2030 1,315,997 172,312 169,079
<br />Property tax levy 82%
<br />2014B Tax Increment Refunding 2007 TIF Bonds Tax Increment 100%N/A 2015 -2031 2,542,637 288,400 562,748
<br />2014C Road Improvements Refunding of 2008A Property tax levy 100%N/A 2014 - 2024 324,525 161,137 166,147
<br />Sikver Lake Road improvements
<br />2013A G.O. Water/Sewer Refunding 2003B G.O. Charges for services 100%N/A 2013-2024 306,100 146,233 2,678,069
<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 1,209,479 578,564 122,542
<br />Bonds 2006A,2007A
<br />2012 building improvements 100%N/A
<br />2012A Lease Revenue Refunding Lease Revenue Property tax levy 2012 - 2024 797,863 391,348 319,795
<br />Bonds 2003A
<br />2022A Road Improvements 2022 road construction Special assessments N/A N/A 2022-2038 3,029,394 - 34,106
<br />2022 Mill & Overlay Property tax levy N/A
<br />Revenue Pledged Current Year
<br />
<br />
<br />
<br />65
|