|
.City of St. Anthony, Minnesota Prepared January 23, 1997
<br /> G.O. Improvement Bonds, Series 1997A By SPRINGSTED Incorporated
<br /> • PROJECTED ASSESSMENT INCOME
<br /> 1997 Street Improvements
<br /> Filing Date: 8/ 1/1997
<br /> Filing Collect Interest
<br /> Year Year Principal @ 7.000% Total.
<br /> 1997 1998 2,390 17,636a 20,026
<br /> 1998 1999 7,767 12,259 20,026
<br /> 1999 2000 8,310 11 ,716 20,026
<br /> 2000 2001 8,892 11 ,134 20,026
<br /> 2001 2002 9,515 10,511 20,026
<br /> 2002 2003 10,181 9,845 20,026
<br /> 2003 2004 10,893 9,133 20,026
<br /> 2004 2005 11 ,656 8,370 20,026
<br /> 2005 2006 12,472 7,554 20,026
<br /> 2006 2007 13,345 6,681 20,026
<br /> 2007 2008 14,279 5,747 . 20,026
<br /> 2008 2009 15,278 4,748 20,026
<br /> 2009 2010 16,348 3,678 20,026
<br /> 2010 2011 17,492 2,534 20,026
<br /> 2011 2012 18,705 1 ,309 20,014
<br /> �OTALS 177,523 122.,855 300,378
<br /> a) Includes interest from filing
<br /> date to 12/31/1998. .
<br /> •
<br /> Page.4_
<br />
|