|
<br />
<br />City of St Anthony, Minnesota
<br />$303,700 General Obligation Bonds, Series 2022A
<br />Issue Summary - Assessments
<br />2.00% over TIC - Equal Principal
<br />Assessments
<br />Date Principal Coupon Interest Total P+I
<br />12/31/2023 25,879.13 4.769%14,543.34 40,422.47
<br />12/31/2024 25,879.13 4.769%13,309.06 39,188.19
<br />12/31/2025 25,879.13 4.769%12,074.76 37,953.89
<br />12/31/2026 25,879.12 4.769%10,840.48 36,719.60
<br />12/31/2027 25,879.12 4.769%9,606.20 35,485.32
<br />12/31/2028 25,879.12 4.769%8,371.94 34,251.06
<br />12/31/2029 25,879.12 4.769%7,137.66 33,016.78
<br />12/31/2030 25,879.12 4.769%5,903.38 31,782.50
<br />12/31/2031 25,879.12 4.769%4,669.08 30,548.20
<br />12/31/2032 25,879.11 4.769%3,434.80 29,313.91
<br />12/31/2033 8,981.71 4.900%2,200.52 11,182.23
<br />12/31/2034 8,981.71 4.900%1,760.42 10,742.13
<br />12/31/2035 8,981.71 4.900%1,320.32 10,302.03
<br />12/31/2036 8,981.71 4.900%880.20 9,861.91
<br />12/31/2037 8,981.71 4.900%440.10 9,421.81
<br />Total $303,699.77 -$96,492.26 $400,192.03
<br />Significant Dates
<br />
<br />Filing Date 1/01/2023
<br />First Payment Date 12/31/2023
<br />Series 2022A GO Bonds - A | Issue Summary | 3/22/2022 | 11:16 AM
<br />
|