|
<br />EXHIBIT B
<br />
<br />TAX LEVY SCHEDULE
<br />
<br />
<br />
<br />TAX LEVY CALCULATION Issue ID# 339255
<br />
<br />
<br />City of Ramsey, MN Dated Date: 12/30/2020
<br />$9,055,000 General Obligation Capital Call Date: 12/15/2030
<br />Improvement Plan Bonds, Series 2020A
<br />
<br />
<br />
<br />
<br />
<br />Tax Tax Bond
<br />Levy Collect Pay
<br />Year Year Year Total P & I P & I @ 105% Net Levy
<br />2020 / 2021 / 2021 116,164.38 121,972.60 121,972.60
<br />2021 / 2022 / 2022 121,215.00 127,275.75 127,275.75
<br />2022 / 2023 / 2023 121,215.00 127,275.75 127,275.75
<br />2023 / 2024 / 2024 121,215.00 127,275.75 127,275.75
<br />2024 / 2025 / 2025 121,215.00 127,275.75 127,275.75
<br />2025 / 2026 / 2026 121,215.00 127,275.75 127,275.75
<br />2026 / 2027 / 2027 121,215.00 127,275.75 127,275.75
<br />2027 / 2028 / 2028 121,215.00 127,275.75 127,275.75
<br />2028 / 2029 / 2029 121,215.00 127,275.75 127,275.75
<br />2029 / 2030 / 2030 121,215.00 127,275.75 127,275.75
<br />2030 / 2031 / 2031 121,215.00 127,275.75 127,275.75
<br />2031 / 2032 / 2032 981,215.00 1,030,275.75 1,030,275.75
<br />2032 / 2033 / 2033 977,615.00 1,026,495.75 1,026,495.75
<br />2033 / 2034 / 2034 978,965.00 1,027,913.25 1,027,913.25
<br />2034 / 2035 / 2035 979,340.00 1,028,307.00 1,028,307.00
<br />2035 / 2036 / 2036 978,720.00 1,027,656.00 1,027,656.00
<br />2036 / 2037 / 2037 977,085.00 1,025,939.25 1,025,939.25
<br />2037 / 2038 / 2038 979,415.00 1,028,385.75 1,028,385.75
<br />2038 / 2039 / 2039 980,615.00 1,029,645.75 1,029,645.75
<br />2039 / 2040 / 2040 981,122.50 1,030,178.63 1,030,178.63
<br />2040 / 2041 / 2041 980,922.50 1,029,968.63 1,029,968.63
<br />Totals 11,123,329.38 11,679,495.85 11,679,495.85
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br /> B-1
<br />
<br />13011276v1
<br />
<br />
|