|
EXHIBIT B
<br /> TAX LEVY SCHEDULE
<br /> -City of Ramsey, Minnesota
<br /> $6,915,000 General Obligation Bonds, Series 2023A
<br /> TIF
<br /> Tax Levy Schedule
<br /> Tax Tax Bond
<br /> Levy Collect Pay
<br /> Year Year Year Total P+l Net New DIS P&1 a 05% TIF Revenue Not Levy
<br /> 2022 2023 2023 - - - -
<br /> 2023 2024 2024 646,009.90 646,009.90 678,310.40 678,3 10.40 -
<br /> 2024 2025 2025 64439176 644,393.76 676,613.45 676,613,45 -
<br /> 2025 2026 2026 642,393.76 642,393.76 674,513.45 674,513.45 -
<br /> 2026 2027 2027 64-4,643.76 644,643.76 676,875.95 676,875.95 -
<br /> 2027 2028 2028 645,893.76 645,893.76 678,188.45 678,189.45 -
<br /> 2028 2029 2029 646,143.76 646,14176 679,450.95 678,450.95 -
<br /> 2029 203() 2030 645393.76 645,39176 677,663.45 677,663.45 -
<br /> 2030 2031 2031 643,643.76 643,64176 675,825.95 675,825.95 -
<br /> 2031 2032 2032 645,993.76 645,99176 679,188.45 679,189.45 -
<br /> 2032 2033 2033 641,893.76 641,893.76 673,988.45 673,988.45 -
<br /> 2033 2034 2034 646,893.76 646,893.76 679,238.45 679,239.45 -
<br /> 2034 2035 2035 645,693.76 645,693.76 677,978.45 677,979.45 -
<br /> 2035 2036 2036 643,693.76 643,693.76 675,878.45 675,878.45 -
<br /> 2036 2037 2037 645,893.76 645,893.76 678,188.45 678,189.45 -
<br /> 2037 2038 2039 646,350.01) 646,350.00 678,667.50 678,667.50 -
<br /> 'Total $9,674.X2N.78 $9,674,828.78 $10,158,570.22 S 10.1514,5 7(0.2 2 -
<br /> -Bond Data
<br /> Dated Date 11/15/2023
<br /> Call Date 12/15/2032
<br /> B-1
<br /> 129376828v1
<br />
|