|
$570,000
<br />City of Lino Lakes, Minnesota
<br />General Obligation Utility Revenue Bonds
<br />Series 2006B
<br />DEBT SERVICE SCHEDULE
<br />Date
<br />Principal Coupon Interest Total P +I Water Fund Trunk Fund
<br />(1) (2) (3) (4) (5) (6)
<br />02/01/2007 12,262.25 12,262.25 5,057.89 7,204.36
<br />02/01/2008 50,000.00 3.650% 22,522.50 72,522.50 29,290.00 43,232.50
<br />02/01/2009 50,000.00 3.700% 20,697.50 70,697.50 28,560.00 42,137.50
<br />02/01/2010 50,000.00 3.750% 18,847.50 68,847.50 27,820.00 41,027.50
<br />02/01/2011 50,000.00 3.800% 16,972.50 66,972.50 27,070.00 39,902.50
<br />02/01/2012 55,000.00 3.900% 15,072.50 70,072.50 31,310.00 38,762.50
<br />02/01/2013 60,000.00 4.000% 12,927.50 72,927.50 30,335.00 42,592.50
<br />02/01/2014 60,000.00 4.050% 10,527.50 70,527.50 29,335.00 41,192.50
<br />02/01/2015 60,000.00 4.100% 8,097.50 68,097.50 28,322.50 39,775.00
<br />02/01/2016 65,000.00 4.150% 5,637.50 70,637.50 27,297.50 43,340.00
<br />02/01/2017 70,000.00 4.200% 2,940.00 72,940.00 31,260.00 41,680.00
<br />Total $570,000.00 $146,504.75 $716,504.75 $295,657.89 $420,846.86
<br />SIGNIFICANT DATES
<br />Dated Date 7/15/2006
<br />Delivery Date 7/15/2006
<br />First Coupon Date 2/01/2007
<br />Yield Statistics
<br />Bond Year Dollars $3,630.33
<br />Average Life 6.369 Years
<br />Average Coupon 4.0355730%
<br />Net Interest Cost (NIC) 4.2553875%
<br />True Interest Cost (TIC) 4.2871625%
<br />Bond Yield for Arbitrage Purposes 4.0278020%
<br />All Inclusive Cost (AIC) 4.8535706%
<br />IRS Form 8038
<br />Net Interest Cost 4.0355730%
<br />Weighted Average Maturity 6.369 Years
<br />20Ol16 Utility Rods /O YR / 1.uwr Summary / 5/15/2006 / I:OO PM
<br />Springsted
<br />- 6 6 -
<br />Page 11
<br />
|