|
Clty of Elk River,
<br />General Obligation
<br />
<br />Minnesota
<br />Inprovement Bonds, Series 1997A
<br />
<br />Prepared June 23, lU97
<br />By SPRINGSTED Incorporated
<br />
<br />PROJECTED ASSESSMENT INCOME
<br />
<br />Filing Collect
<br />Year Year
<br />
<br />1996 1997
<br />1997 1998
<br />1998 1999
<br />1999 2000
<br />2000 2001
<br />2001 2002
<br />2002 2003
<br />2003 2004
<br />2004 2005
<br />2005 2006
<br />2006 2007
<br />2007 2008
<br />2008 2009
<br />2009 2010
<br />2010 2011
<br />2011 2012
<br />
<br />TOTALS
<br />
<br />Rlverview & Macon (b)
<br />Filing Date: 12/ 1/1997
<br />
<br /> Interest
<br />Principal @ 6.500% Total
<br />
<br />23,330 16,452b 39,782
<br />23,330 13j648 36~978
<br />23,330 12j132 35,462
<br />23,330 10~615 33,945
<br />23,330 9,099 32,429
<br />23,330 7~582 30,912
<br />23,330 6~066 29,396
<br />23~330 4j549 27,879
<br />23~330 3~033 26,363
<br />23~330 1,516 24,846
<br />
<br />233,300 84,692 317,992
<br />
<br />Joplin/185th Int. &
<br /> Filing Date: 3/
<br />
<br /> Interest
<br />Principal @ 8.000%
<br />
<br />21,823 14~636a
<br />21,823 15~712
<br />21,823 13~966
<br />21,823 12~221
<br />21,823 10~475
<br />21,823 8~729
<br />21,823 6~983
<br />21,823 5~237
<br />21,823 3~491
<br />21~820 1~746
<br />
<br />Frontage
<br />1/1997
<br />
<br />Total
<br />
<br />36 459
<br />37 535
<br />35 789
<br />34 044
<br />32 298
<br />30 552
<br />28 806
<br />27,060
<br />25~314
<br />23j566
<br />
<br />218~227 93,196 311,423
<br />
<br />- TOTAL - -
<br />
<br />PrincipaI Interest
<br />
<br />21~823 14~636
<br />175,231 74,365
<br />186,871 73,832
<br />186~871 53j148
<br />75~475 40~675
<br />75~477 35~442
<br />74,634 30j208
<br />74,634 25~030
<br />74,634 19~850
<br />74,631 14,673
<br />52,811 9,494
<br />27,963 6~062
<br />16~323 4,244
<br />16~323 3~183
<br />16j323 2~122
<br />16,321 1,061
<br />
<br />1~166,345 408,025
<br />
<br />Total
<br />
<br /> 36~459
<br />249~596
<br />260,703
<br />240 019
<br />116 150
<br />110 919
<br />104 842
<br />99 664
<br />94 484
<br />89 304
<br />62.305
<br />34 025
<br />20 567
<br />19 506
<br />18,445
<br />17j382
<br />
<br />1~574~370
<br />
<br />b) Includes interest from filing
<br /> date to 12/31/1998.
<br />
<br />a) [ncludes interest from filing
<br /> date to 12/31/1997.
<br />
<br />
<br />
|