|
<br />
<br />City of St Anthony, Minnesota
<br />$134,726 General Obligation Bonds, Series 2022A
<br />Road Reconstruction - Assessments
<br />2.00% over TIC - Equal Principal
<br />Assessments
<br />Date Principal Coupon Interest Total P+I
<br />12/31/2023 8,981.72 4.900%6,601.56 15,583.28
<br />12/31/2024 8,981.72 4.900%6,161.46 15,143.18
<br />12/31/2025 8,981.72 4.900%5,721.34 14,703.06
<br />12/31/2026 8,981.71 4.900%5,281.24 14,262.95
<br />12/31/2027 8,981.71 4.900%4,841.14 13,822.85
<br />12/31/2028 8,981.71 4.900%4,401.04 13,382.75
<br />12/31/2029 8,981.71 4.900%3,960.94 12,942.65
<br />12/31/2030 8,981.71 4.900%3,520.84 12,502.55
<br />12/31/2031 8,981.71 4.900%3,080.72 12,062.43
<br />12/31/2032 8,981.71 4.900%2,640.62 11,622.33
<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 $134,725.68 -$52,812.46 $187,538.14
<br />Significant Dates
<br />
<br />Filing Date 1/01/2023
<br />First Payment Date 12/31/2023
<br />Series 2022A GO Bonds - A | Road Reconstruction | 3/22/2022 | 11:16 AM
<br />
|