|
APPENDIX II
<br /> • City of St. Anthony, Minnesota Prepared May 24, 1993
<br /> General Obligation Improvement Bonds, Series 1993A By SPRINGSTED Incorporated
<br /> Dated: 8- 1 -1993
<br /> Mature: 2- 1
<br /> First Interest: 8- 1 -1994
<br /> Total Projected Total
<br /> Year of Year of Principal 105% Assessment Net
<br /> Levy Mat. Principal Rates Interest & Interest of Total Income Requirement
<br /> (1 ) (2) (3) (4) (5) (6) (7) (8) (9)
<br /> 1993 1995 15,000 3.00% 33,632 48,632 51 ,064 16,002 35,062
<br /> 1994 1996 25,000 3.30% 21 ,971 46,971 49,320 16,002 33,318
<br /> 1995 1997 25,000 3.60% 21 ,146 46,146 48,453 16,002 32,451
<br /> 1996 1998 25,000 3.90% 20,246 45,246 47,508 16,002 31 ,506
<br /> 1997 1999 25,000 4.15% 19,271 44,271 46,485 16,002 30,483
<br /> 1998 2000 30,000 4.35% 18,233 48,233 50,645 16,002 34,643
<br /> 1999 2001 30,000 4.55% 16,928 46,928 49,274 16,002 33,272
<br /> 2000 2002 30,000 4.75% 15,563 45,563 47,841 16,002 31 ,839
<br /> 2001 2003 30,000 4.90% 14,138 44,138 46,345 16,002 30,343
<br /> 2002 2004 35,000 5.05% 12,668 47,668 50,051 16,002 34,049
<br /> 2003 2005 35,000 5.20% 10,900 45,900 48,195 16,002 32,193
<br /> 2004 2006 40,000 5.35% 9,080 49,080 51 ,534 16,002 35,532
<br /> 2005 2007 40,000 5.50% 6,940 46,940 49,287 16,002 33,285
<br /> 2006 2008 40,000 5.55% 4,740 44,740 46,977 16,002 30,975
<br /> 2007 2009 45,000 5.60% 2,520 47,520 49,896 16,002 33,894
<br /> • TOTALS: 470,000 227,976 697,976 732,875 240,030 492,845
<br /> Bond Years: 4,470.00 Annual Interest: 227,976
<br /> Avg. Maturity: 9.51 Plus Discount: 7,050
<br /> Avg. Annual Rate: 5.100% Net Interest: 235,026
<br /> T.I.C. Rate: 5.254% N.I.C. Rate: 5.258%
<br /> Interest rates are estimates; changes may cause significant alterations of this schedule.
<br /> The actual underwriter's discount bid may also vary.
<br /> Page 5
<br />
|