|
<br />e
<br />
<br />e
<br />
<br />e
<br />
<br />APPENDIX III
<br />
<br />C1ty 01 Elk River, Minnesota
<br />G.O. Improvement Bonds, Series 1994
<br />
<br />Prepared November 3, 1994
<br />By SPRINGSTED Incorporated
<br />
<br />PROJECTED ASSESSMENT INCOME
<br />
<br />Western Area Phase II (15 yrs)
<br />Filing Date: 121 111994
<br />
<br />Filing Collect Interest
<br />Year Year Princ1pal @ 7.5001& Total
<br /> ------- --------- ---.......
<br />1994 1995 88,212 99,510a 187,722
<br />1995 1996 88,212 92,623 180,835
<br />1996 1997 88,212 86,007 174,219
<br />1997 1998 88,212 79,391 167,603
<br />1998 1999 88,212 72,775 160,987
<br />1999 2000 88,212 66, 159 154,371
<br />2000 2001 88,212 59,543 147,755
<br />2001 2002 88,212 52,927 141 , 1 39
<br />2002 2003 88,212 46,311 134,523
<br />2003 2004 88,212 39,695 127,907
<br />2004 2005 88,212 33,080 121,292
<br />2005 2006 88,212 26,464 114,676
<br />2006 2007 88,212 19,848 108,060
<br />2007 2008 88,212 13,232 101.444
<br />2008 2009 88,213 6,616 94,829
<br />TOTALS 1 ,323,181 794,181 2,117,362
<br /> a) Includes interest from f111ng
<br /> date to 121 111995.
<br />
<br />Pace a
<br />
|