|
<br />
<br />City of St Anthony, Minnesota
<br />$186,339 General Obligation Improvement Bonds, Series 2016
<br />Assessments
<br />Equal Principal - 2.00% over TIC
<br />Assessments
<br />Date Principal Coupon Interest Total P+I
<br />12/31/2017 12,422.60 4.350%8,105.75 20,528.35
<br />12/31/2018 12,422.60 4.350%7,565.36 19,987.96
<br />12/31/2019 12,422.60 4.350%7,024.98 19,447.58
<br />12/31/2020 12,422.60 4.350%6,484.60 18,907.20
<br />12/31/2021 12,422.60 4.350%5,944.22 18,366.82
<br />12/31/2022 12,422.60 4.350%5,403.84 17,826.44
<br />12/31/2023 12,422.60 4.350%4,863.44 17,286.04
<br />12/31/2024 12,422.60 4.350%4,323.06 16,745.66
<br />12/31/2025 12,422.60 4.350%3,782.68 16,205.28
<br />12/31/2026 12,422.60 4.350%3,242.30 15,664.90
<br />12/31/2027 12,422.60 4.350%2,701.92 15,124.52
<br />12/31/2028 12,422.60 4.350%2,161.54 14,584.14
<br />12/31/2029 12,422.60 4.350%1,621.14 14,043.74
<br />12/31/2030 12,422.60 4.350%1,080.76 13,503.36
<br />12/31/2031 12,422.60 4.350%540.38 12,962.98
<br />Total $186,339.00 -$64,845.97 $251,184.97
<br />Significant Dates
<br />Filing Date 1/01/2017
<br />First Payment Date 12/31/2017
<br />Series 2016 GO Imp Bonds | SINGLE PURPOSE | 3/15/2016 | 9:11 AM
<br />
<br />32
|