|
EXHIBIT B
<br /> TAX LEVY SCHEDULES
<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+1 Net New D/S P&1 @105% TIFRevenue Net Levy
<br /> 2022 2023 2023 - - - - -
<br /> 2023 2024 2024 646,009.90 646,009.90 678,310.40 678,310.40 -
<br /> 2024 2025 2025 644,393.76 644,393.76 676,613.45 676,613.45 -
<br /> 2025 2026 2026 642,393.76 642,393.76 674,513.45 674,513.45 -
<br /> 2026 2027 2027 644,643.76 644,643.76 676,875.95 676,875.95 -
<br /> 2027 2028 2028 645,893.76 645,893.76 678,188.45 678,188.45
<br /> 2028 2029 2029 646,143.76 646,143.76 678,450.95 678,450.95 -
<br /> 2029 2030 2030 645,393.76 645,393.76 677,663.45 677,663.45 -
<br /> 2030 2031 2031 643,643.76 643,643.76 675,825.95 675,825.95 -
<br /> 2031 2032 2032 645,893.76 645,893.76 678,188.45 678,188.45 -
<br /> 2032 2033 2033 641,893.76 641,893.76 673,988.45 673,988.45
<br /> 2033 2034 2034 646,893.76 646,893.76 679,238.45 679,238.45 -
<br /> 2034 2035 2035 645,693.76 645,693.76 677,978.45 677,978.45 -
<br /> 2035 2036 2036 643,693.76 643,693.76 675,878.45 675,878.45 -
<br /> 2036 2037 2037 645,893.76 645,893.76 678,188.45 678,188.45 -
<br /> 2037 2038 2038 646,350.00 646,350.00 678,667.50 678,667.50 -
<br /> Total $9,674,828.78 $9,674,828.78 $10,158,570.22 $10,158,570.22
<br /> Bond Data
<br /> Dated Date 11/15/2023
<br /> Call Date _. _._ _._ _.. _. _._ _.. _. _._ _._ _.. 12/15/2032..
<br /> City of Ramsey, Minnesota
<br /> $1,400,000 General Obligation Bonds, Series 2023A
<br /> Equip
<br /> Tax Levy Schedule
<br /> Tax Tax Bond
<br /> Levy Collect Pay
<br /> Year Year Year Total P+1 Net New D/S P&1 @105% Net Levy
<br /> 2022 2023 2023 - - - -
<br /> 2023 2024 2024 180,833.33 180,833.33 189,875.00 189,875.00
<br /> 2024 2025 2025 179,750.00 179,750.00 188,737.50 188,737.50
<br /> 2025 2026 2026 184,000.00 184,000.00 193,200.00 193,200.00
<br /> 2026 2027 2027 182,750.00 182,750.00 191,887.50 191,887.50
<br /> 2027 2028 2028 181,250.00 181,250.00 190,312.50 190,312.50
<br /> 2028 2029 2029 184,500.00 184,500.00 193,725.00 193,725.00
<br /> 2029 2030 2030 182,250.00 182,250.00 191,362.50 191,362.50
<br /> 2030 2031 2031 179,750.00 179,750.00 188,737.50 188,737.50
<br /> 2031 2032 2032 182,000.00 182,000.00 191,100.00 191,100.00
<br /> 2032 2033 2033 183,750.00 183,750.00 192,937.50 192,937.50
<br /> Total $1,820,833.33 $1,820,833.33 $1,911,875.00 $1,911,875.00
<br /> Bond Data
<br /> Dated Date 11/15/2023
<br /> Call Date 12/15/2032
<br /> B-1
<br /> 129376828v1
<br />
|