|
CITY OF ST. ANTHONY, MINNESOTA
<br />NOTES TO FINANCIAL STATEMENTS
<br />December 31, 2008
<br />Governmental Activities
<br />Tax Increment All Other General
<br />Year Ending Revenue Bonds Lease Revenue Bonds Fannie Mae Loan Obligation Bonds
<br />December 31 Principal Interest Principal Interest Principal Interesfn Principal Interest
<br />2009
<br />$160,000
<br />$490,714
<br />$205,000
<br />$168,073
<br />$375,000
<br />$ - $110,000
<br />$122,458
<br />2010
<br />180,000
<br />482,934
<br />215,000
<br />162,285
<br />2,125,000
<br />- 210,000
<br />104,589
<br />2011
<br />190,000
<br />474,421
<br />225,000
<br />155,685
<br />-
<br />- 210,000
<br />96,319
<br />2012
<br />205,000
<br />465,268
<br />235,000
<br />148,785
<br />-
<br />- 220,000
<br />87,650
<br />2013
<br />225,000
<br />455,080
<br />245,000
<br />141,462
<br />-
<br />- 220,000
<br />78,574
<br />2014
<br />245,000
<br />443,743
<br />255,000
<br />133,585
<br />-
<br />- 230,000
<br />69,042
<br />2015
<br />260,000
<br />431,549
<br />265,000
<br />125,000
<br />-
<br />- 235,000
<br />58,972
<br />2016
<br />280,000
<br />418,368
<br />280,000
<br />115,595
<br />-
<br />- 180,000
<br />50,040
<br />2017
<br />300,000
<br />403,790
<br />295,000
<br />105,459
<br />-
<br />- 125,000
<br />43,700
<br />2018
<br />330,000
<br />387,949
<br />310,000
<br />94,565
<br />-
<br />- 130,000
<br />38,600
<br />2019
<br />350,000
<br />370,568
<br />325,000
<br />82,814
<br />-
<br />- 135,000
<br />33,300
<br />2020
<br />385,000
<br />351,903
<br />340,000
<br />70,175
<br />-
<br />- 140,000
<br />27,800
<br />2021
<br />405,000
<br />331,684
<br />360,000
<br />56,430
<br />-
<br />- 145,000
<br />22,100
<br />2022
<br />440,000
<br />310,039
<br />380,000
<br />41,630
<br />-
<br />- 155,000
<br />16,100
<br />2023
<br />470,000
<br />286,157
<br />400,000
<br />25,730
<br />-
<br />- 160,000
<br />9,800
<br />2024
<br />500,000
<br />260,437
<br />420,000
<br />8,715
<br />-
<br />- 165,000
<br />3,300
<br />2025
<br />535,000
<br />233,125
<br />-
<br />-
<br />-
<br />- - _
<br />-
<br />2026
<br />575,000
<br />203,938
<br />-
<br />-
<br />-
<br />_
<br />-
<br />2027
<br />615,000
<br />172,453
<br />-
<br />-
<br />-
<br />2028
<br />655,000
<br />138,828
<br />-
<br />-
<br />-
<br />2029
<br />700,000
<br />103,079
<br />-
<br />-
<br />-
<br />- _
<br />-
<br />2030
<br />745,000
<br />64,906
<br />-
<br />-
<br />2031
<br />755,000
<br />19,547
<br />Total
<br />$9,505,000
<br />$7,300,476
<br />54,755,000
<br />$1,635,988
<br />$2,500,000
<br />50 $2,770,000
<br />$862,344
<br />1'7nterest rate is reset quarterly on the first day of each calendar quarter (January 1, April I, July 1 and October 1)
<br />Business -Type Activities
<br />YearEnding Revenue Bonds
<br />December 31 Principal interest
<br />2009
<br />$165,000
<br />$90,231
<br />2010
<br />175,000
<br />82,846
<br />2011
<br />185,000
<br />74,801
<br />2012
<br />95,000
<br />66,122
<br />2013
<br />95,000
<br />62,703
<br />2014
<br />100,000
<br />59,094
<br />2015
<br />105,000
<br />55,197
<br />2016
<br />110,000
<br />51,031
<br />2017
<br />120,000
<br />46,411
<br />2018
<br />125,000
<br />41,358
<br />2019
<br />130,000
<br />36,018
<br />2020
<br />135,000
<br />30,386
<br />2021
<br />145,000
<br />24,364
<br />2022
<br />150,000
<br />17,948
<br />2023
<br />160,000
<br />11,125
<br />2024
<br />170,000
<br />3,782
<br />Total
<br />$2,165,000
<br />$753,417
<br />It is not practicable to determine the specific year for payment of long-term accrued compensated absences.
<br />63
<br />
|