|
City of Gem Lake, Minnesota
<br />$610,179 General Obligation Improvement Bonds, Series 2018A
<br />Assessments
<br />Equal P&I - Flat 4.00% Rate
<br />Assessments
<br />Date Principal Coupon Interest Total P+I
<br />12/31/2019
<br />30,473.02
<br />4.000%
<br />24,407.17
<br />54,880.19
<br />12/31 /2020
<br />31,691.94
<br />4.000%
<br />23,188.24
<br />54,880.18
<br />12/31/2021
<br />32,959.62
<br />4.000%
<br />21,920.56
<br />54,880.18
<br />12/31/2022
<br />34,278.00
<br />4.000%
<br />20,602.18
<br />54,880.18
<br />12/31 /2023
<br />35,649.12
<br />4.000%
<br />19,231.06
<br />54,880.18
<br />12/31/2024
<br />37,075.09
<br />4.000%
<br />17,805,10
<br />54,880.19
<br />12/31/2025
<br />38,558.09
<br />4.000%
<br />16,322.10
<br />54,880.19
<br />12/31 /2026
<br />40,100.41
<br />4.000%
<br />14,779.78
<br />54,880.19
<br />12/31/2027
<br />41,704.43
<br />4.000%
<br />13,175.76
<br />54,880.19
<br />12/31/2028
<br />43,372.61
<br />4.000%
<br />11,507.58
<br />54,880.19
<br />12/312029
<br />45,107.51
<br />4.000%
<br />9,772.68
<br />54,880.19
<br />12/31/2030
<br />46,911.81
<br />4.000%
<br />7,968.38
<br />54,880.19
<br />12/31/2031
<br />48,788.28
<br />4.000%
<br />6,091.90
<br />54,880.18
<br />12/31 /2032
<br />50,739.81
<br />4.000%
<br />4,140.36
<br />54,880.17
<br />12/31/2033
<br />52,769.41
<br />4.000%
<br />2,110.78
<br />54.880.19
<br />Total
<br />$610,179.15
<br />-
<br />$213,023.63
<br />$823,202.78
<br />Significant Dates
<br />Filin;_ I>,, 1/01/2019
<br />I.First i ......... __._ 12.012019
<br />Series 2018A GO Imp Bonds I SINGLE PURPOSE 1 6/19/2018 1 10:38 AM
<br />EHLERS
<br />LEADERS IN PUBLIC FINANCE
<br />
|