|
<br />
<br />City of St Anthony, Minnesota
<br />$401,348 General Obligation Bonds, Series 2017A
<br />Assessments
<br />Equal Principal - 2.00% over TIC
<br />Assessments
<br />Date Principal Coupon Interest Total P+I
<br />12/31/2018 26,756.55 4.550%18,261.34 45,017.89
<br />12/31/2019 26,756.55 4.550%17,043.92 43,800.47
<br />12/31/2020 26,756.55 4.550%15,826.50 42,583.05
<br />12/31/2021 26,756.55 4.550%14,609.08 41,365.63
<br />12/31/2022 26,756.55 4.550%13,391.66 40,148.21
<br />12/31/2023 26,756.55 4.550%12,174.22 38,930.77
<br />12/31/2024 26,756.55 4.550%10,956.80 37,713.35
<br />12/31/2025 26,756.55 4.550%9,739.38 36,495.93
<br />12/31/2026 26,756.55 4.550%8,521.96 35,278.51
<br />12/31/2027 26,756.55 4.550%7,304.54 34,061.09
<br />12/31/2028 26,756.55 4.550%6,087.12 32,843.67
<br />12/31/2029 26,756.54 4.550%4,869.70 31,626.24
<br />12/31/2030 26,756.54 4.550%3,652.26 30,408.80
<br />12/31/2031 26,756.54 4.550%2,434.84 29,191.38
<br />12/31/2032 26,756.54 4.550%1,217.42 27,973.96
<br />Total $401,348.21 -$146,090.74 $547,438.95
<br />Significant Dates
<br />
<br />Filing Date 1/01/2018
<br />First Payment Date 12/31/2018
<br />Series 2017A GO Bonds - A | SINGLE PURPOSE | 3/21/2017 | 11:20 AM
<br />
<br />28
|