|
AUC-'- -1.97 16:13 FROM:SPRINGSTED INC ID:S122233OB3 PF
<br />City of St. Anthony, Minnesota
<br />$6,100,000 G.O. Bonds, Series 1998A
<br />15 Year Repayment
<br />Dated 1- Jan -1998
<br />Mature 1 -Jan
<br />Average Annual Debt Service: 581
<br />Bond Years 53,945.00
<br />Average Maturity 8.84
<br />Avg. Coupon Rate 4.867%
<br />Net Interest Rate 4.980%
<br />composmon cx bono Issue
<br />Project Costs 6,000,000
<br />Bond Discount 61,000
<br />Costs of Issuance 39,000
<br />Issue
<br />1996 Assessors Market Value:
<br />Tax Rate Increase:
<br />Impact on $100,000 Home:
<br />prepWOd by-. $pdngsted Incorporated (8/14!97)
<br />319,921,100
<br />0.182%
<br />$181.82
<br />4�
<br />STANBOND.XLS
<br />Mature
<br />Principal
<br />Rates
<br />Interest
<br />I otai
<br />_evy
<br />1997
<br />1999
<br />295,000
<br />3.75%
<br />285,468
<br />580,468
<br />1998
<br />2000
<br />305,000
<br />4.00%
<br />274,405
<br />579,405
<br />1999
<br />2001
<br />320,000
<br />4.15%
<br />262,205
<br />582,205
<br />2000
<br />2002
<br />335,000
<br />4.30%
<br />248,925
<br />583,925
<br />2001
<br />2003
<br />345,000
<br />4.40%
<br />234,520
<br />579,520
<br />2002
<br />2004
<br />360,000
<br />4.50%
<br />219,340
<br />579,340
<br />2003
<br />2005
<br />380,000
<br />4.60%
<br />203,140
<br />583,140
<br />2004
<br />2006
<br />395,000
<br />4.65%
<br />185,660
<br />580,660
<br />2005
<br />2007
<br />415,000
<br />4.70%
<br />167,293
<br />582,293
<br />2006
<br />2008
<br />435,000
<br />4.80%
<br />147,788
<br />582,788
<br />2007
<br />2009
<br />455,000
<br />4.90%
<br />126,908
<br />581,908
<br />2008
<br />2010
<br />475,000
<br />5.000/0
<br />104,613
<br />579,613
<br />2009
<br />2011
<br />500,000
<br />5.05%
<br />80,863
<br />580,863
<br />2010
<br />2012
<br />530,000
<br />5.10%
<br />55,613
<br />585,613
<br />2011
<br />2013
<br />555,000
<br />5.15%
<br />28,583
<br />583,583
<br />2012
<br />2014
<br />5.20%
<br />-
<br />-
<br />2013
<br />2015
<br />5.25%
<br />-
<br />-
<br />2014
<br />2016
<br />5.30%
<br />-
<br />2015
<br />2017
<br />5.35%
<br />-
<br />2016
<br />2018
<br />5.40%
<br />-
<br />"
<br />Average Annual Debt Service: 581
<br />Bond Years 53,945.00
<br />Average Maturity 8.84
<br />Avg. Coupon Rate 4.867%
<br />Net Interest Rate 4.980%
<br />composmon cx bono Issue
<br />Project Costs 6,000,000
<br />Bond Discount 61,000
<br />Costs of Issuance 39,000
<br />Issue
<br />1996 Assessors Market Value:
<br />Tax Rate Increase:
<br />Impact on $100,000 Home:
<br />prepWOd by-. $pdngsted Incorporated (8/14!97)
<br />319,921,100
<br />0.182%
<br />$181.82
<br />4�
<br />STANBOND.XLS
<br />
|