|
31
<br />City of St Anthony, Minnesota
<br />$371,309 General Obligation Improvement Bonds, Series 2015A
<br />Assessments
<br />Equal Principal - 2% over TIC - 20% Assessed
<br />Assessments
<br />Date
<br />Principal
<br />Coupon
<br />Interest
<br />Total P +I
<br />12/31/2016
<br />24,753.95
<br />4.750%
<br />17,637.19
<br />42,391.14
<br />12/31/2017
<br />24,753.95
<br />4.750%
<br />16,46138
<br />41,215.33
<br />12/31/2018
<br />24,75195
<br />4.750%
<br />15,285.56
<br />40,039.51
<br />12131/2019
<br />24,753.95
<br />4.750%
<br />14,109.76
<br />38,863.71
<br />12/31/2020
<br />24,753.95
<br />4.750%
<br />12,933.94
<br />37,687.89
<br />12/31/2021
<br />24,753.95
<br />4.750%
<br />11,758.12
<br />36,512.07
<br />12/31/2022
<br />24,753.95
<br />4.750%
<br />10,582.32
<br />35,336.27
<br />12/31/2023
<br />24,753.95
<br />4.750%
<br />9,406.50
<br />34,160.45
<br />12131/2024
<br />24,753.95
<br />4.750%
<br />8,230.68
<br />32,984.63
<br />12/31/2025
<br />24,753.95
<br />4.750%
<br />7,054+88
<br />31 808 83
<br />1231/2026
<br />24,75195
<br />4.750%
<br />5,879.06
<br />30,633.01
<br />12/31/2027
<br />24,753.95
<br />4.750%
<br />4,703.24
<br />29,457.19
<br />12/31/2028
<br />24,753.95
<br />4350°/
<br />3,527.44
<br />28,281.39
<br />12/31/2029
<br />24,753.94
<br />4.750%
<br />2,351.62
<br />27,105.56
<br />12/31/2030
<br />24,753.94
<br />4.750%
<br />1,175.82
<br />2592976
<br />Total
<br />$371,309.23
<br />-
<br />$141,097.51
<br />$512,406.74
<br />Significant Dates
<br />Series 201SA GO Imp Bonds I SINGLE PURPOSE 1 3/1]@015112.17 PM
<br />EHLERS
<br />LEADERS IN PUBLIC FINANCE
<br />
|