|
<br />
<br />City of St Anthony, Minnesota
<br />$584,910 General Obligation Bonds, Series 2018A
<br />Assessments
<br />2.00% over TIC - Equal Principal
<br />Assessments
<br />Date Principal Coupon Interest Total P+I
<br />12/31/2019 38,994.00 5.200%30,415.32 69,409.32
<br />12/31/2020 38,994.00 5.200%28,387.64 67,381.64
<br />12/31/2021 38,994.00 5.200%26,359.94 65,353.94
<br />12/31/2022 38,994.00 5.200%24,332.26 63,326.26
<br />12/31/2023 38,994.00 5.200%22,304.56 61,298.56
<br />12/31/2024 38,994.00 5.200%20,276.88 59,270.88
<br />12/31/2025 38,994.00 5.200%18,249.20 57,243.20
<br />12/31/2026 38,994.00 5.200%16,221.50 55,215.50
<br />12/31/2027 38,994.00 5.200%14,193.82 53,187.82
<br />12/31/2028 38,994.00 5.200%12,166.12 51,160.12
<br />12/31/2029 38,994.00 5.200%10,138.44 49,132.44
<br />12/31/2030 38,994.00 5.200%8,110.76 47,104.76
<br />12/31/2031 38,994.00 5.200%6,083.06 45,077.06
<br />12/31/2032 38,994.00 5.200%4,055.38 43,049.38
<br />12/31/2033 38,994.00 5.200%2,027.68 41,021.68
<br />Total $584,910.00 -$243,322.56 $828,232.56
<br />Significant Dates
<br />
<br />Filing Date 1/01/2019
<br />First Payment Date 12/31/2019
<br />Series 2018A GO Imp Bonds | SINGLE PURPOSE | 3/22/2018 | 10:29 AM
<br />
<br />46
|