|
APPENDIX I
<br /> City of St. Anthony Prepared May 24, 1993
<br /> General Obligation Improvement Bonds, Series 1993A By SPRINGSTED Incorporated
<br /> PROJECTED ASSESSMENT INCOME
<br /> Total Projects
<br /> Filing Date: 10/ 1 /1993
<br /> Filing Collect Interest
<br /> Year Year Principal @ 6.600% Total
<br /> - ---- - ----- - - - - -- -- - - --- -- -- - - - - --
<br /> 1993 1994 31838 12,164a 16,002
<br /> 1994 1995 6,540 9,462 16,002
<br /> 1995 1996 6,972 9,030 16,002
<br /> 1996 1997 7,432 8,570 16,002
<br /> 1997 1998 7,922 8,080 16,002
<br /> 1998 1999 8,445 7,557 16,002
<br /> 1999 2000 9,002 7,000 16,002
<br /> 2000 2001 9,597 6,405 16,002
<br /> 2001 2002 10,230 5,772 16,002
<br /> 2002 2003 10,905 5,097 16,002
<br /> 2003 2004 11 ,625 4,377 16,002
<br /> 2004 2005 12,392 3,610 16,002
<br /> 2005 2006 13,210 2,792 161002
<br /> 2006 2007 14,082 1 ,920 16,002
<br /> 2007 2008 15,011 991 16,002
<br /> TOTALS 147,203 92,827 240,030
<br /> a) Includes interest from filing
<br /> date to 12/31/1994.
<br /> Page 4
<br />
|