|
CITY OF ST. ANTHONY, MINNESOTA
<br />NOTES TO FINANCIAL STATEMENTS
<br />December 31, 2022
<br />
<br />
<br />
<br />
<br />Annual debt service requirements to maturity for long-term debt are as follows:
<br />
<br />Year Ending
<br />December 31 Principal Interest Principal Interest
<br />2023 $1,525,000 $473,303 $495,000 $134,412
<br />2024 1,705,000 413,278 510,000 122,062
<br />2025 1,740,000 362,984 530,000 109,313
<br />2026 1,590,000 314,097 555,000 95,700
<br />2027 1,515,000 269,728 580,000 80,081
<br />2028 1,425,000 229,653 605,000 62,975
<br />2029 1,460,000 190,496 635,000 43,787
<br />2030 1,370,000 151,867 655,000 23,025
<br />2031 1,235,000 117,379 305,000 4,876
<br />2032 1,070,000 87,862 - -
<br />2033 900,000 62,241 - -
<br />2034 665,000 41,934 - -
<br />2035 470,000 28,138 - -
<br />2036 475,000 17,298 - -
<br />2037 255,000 8,519
<br />2038 160,000 2,600
<br />Total $17,560,000 $2,771,377 $4,870,000 $676,231
<br />G.O. Tax Increment BondsG.O. Improvement Bonds
<br />Governmental Activities
<br />
<br />Year Ending
<br />December 31 Principal Interest Principal Interest Principal Interest
<br />2023 $265,000 $48,100 $385,000 $13,320 $530,000 $39,907
<br />2024 275,000 40,275 395,000 4,542 375,000 28,155
<br />2025 285,000 32,150 - - 220,000 20,132
<br />2026 160,000 25,700 - - 225,000 14,178
<br />2027 75,000 21,900 - - 230,000 7,919
<br />2028 75,000 19,275 - - 170,000 2,338
<br />2029 80,000 16,950 - - - -
<br />2030 80,000 14,550 - - - -
<br />2031 85,000 12,075 - - - -
<br />2032 85,000 9,525 - - - -
<br />2033 90,000 6,900 - - - -
<br />2034 90,000 4,200 - - - -
<br />2035 95,000 1,425 - - - -
<br />Total $1,740,000 $253,025 $780,000 $17,862 $1,750,000 $112,629
<br />Revenue Bonds
<br />G.O. LeaseG.O. Tax
<br />Abatement Bonds
<br />Other General
<br />Obligation Bonds
<br />Governmental Activities
<br />
<br />63
|