|
CITY 00 ST. ANTHONY, MINNESOTA PREPARED JUNE 20, 1984
<br /> $385,000 GENERAL OBLIGATION BY SPRINGSTED INCORPORATED
<br /> TAX INCREMENT. BONDS, SERIES 1984
<br /> DATED: 9/ 1/1984
<br /> MATURE: 2/ 1
<br /> 11.000A 'ANNUAL
<br /> ANNUAL SURPLUS/ CUMULATIVE ANNUAL
<br /> LEVY MATURE PRINCIPAL INTEREST TOTAL INCOME (-DEFICIT) SURPLUS LEVY .
<br /> (3) (47. (5) (6)'. (7) (8) (9)
<br /> 1984 1'986 0 59,996 5.9,996 133,000•. 73;004 73,004 0
<br /> 1985 1987 ` 5,000 42,350 41,350 0 47,350- 25,654 0
<br /> 1`986 .1,998 5,000 41,,800 46,800 18,124 28,676 0 3,022
<br /> 1987 1989 5,000 41,250 46,250 .45,•310 940- 0 940
<br /> 1988 1990 5,,000 46,1700 45,700 45,310 3'90- 0 390
<br /> .1989 1991 -;5,,.000 40,150 45,150 45,•310 160 166 0
<br /> '1990. •1992 '5,000 '39,-600 44,600 45,310 710 870 0
<br /> 1991 1993 10,000 •39,050 44,050 49,°310 31,740- 0 2,870
<br /> 1992 1944 10,000 37,950 47,950 45,310 2.,'640- 0 2,,640
<br /> •1993 1995 10,000 •3'6,850 46,850. 45,310 1,540- 0 "1,540
<br /> 1994 1996 10•;000 `35,750 45,750 '45,310 440- 0 440
<br /> 1995 •1997 10.,000 34,650 '44;650 45,3.10 660 660 0
<br /> 1996 1998 15,000 33,550 48,550 45,310 3,240- 0 2,580
<br /> 1997 1999 15,,000 31,900 46,900 45,310 11590- 0 '1,590
<br /> 1998 2000 15;000 36,250 45,250 45,310 60 60 0
<br /> 1999 2001 •20,000 28,600 48,600 45,310 3;290- 0 3;230,
<br /> 2000 2002 26,000 26,400 46,400 45,310 1,090- 0 1,090
<br /> 2001 2003 25,,000 24,200 49.200 45,_310 3,890- 0 3,890
<br /> 2.002 2004 25,000 21,450 46,450 45,310 1,140- 0 1,140
<br /> 2003 2005 30,000 18,700 49,700 45,310 3,390- 0 3,390
<br /> 2004 2006 30,000 15,400 45,400 45,310 90- 0 90
<br /> 2005 2007 35,000 12,100 47,100 45010 1,790- 0 1,790
<br /> 2006 2008 4'0,000 8•,250 48,250 45,310 2,940- 0 2,940
<br /> -2007 2009 35,000 3,850 38,850 45,310 6,460 6,460 0
<br /> TOTALS: $385,000 $744,746 $1,129,746 $1,102,634 $27,112- $33,572
<br /> BOND YEARS: 6,770 ANNUAL INTEREST COST: $744,746 •INCLUDES CAPITALIZED
<br /> AVERAGE MATURITY: 17.59 DISCOUNT (PREMIUM) : $0 INTEREST OF $133,000
<br /> AVG. ANNUAL RATE: 11.000% TOTAL INTEREST COST: $744,746
<br /> C
<br /> r
<br /> m
<br /> WN;
<br />
|