|
City of Lino Lakes Abatement Bonds
<br />5495,000
<br />City of Lino Lakes, Minnesota
<br />General Obligation Bonds, Sense 2015A
<br />Abatement Bonds
<br />NET DEBT SERVICE SCHEDULE
<br />On• 1. 010 Coupon Into. 01 TOMI PN CIF IMI Now da
<br />00.01/2015 - - 35.31 (6.035.31
<br />0.1/2012 056055 170160 63,0.60
<br />0101/20111 1.160‘
<br />0101/2010 360X 62.597.60
<br />0.1.20 550% 1.290.00
<br />02101/2021 760X 3516.00 50,616.00
<br />0.1/2022 60,00000 560% 5,040.00 55,40.00
<br />02321.12023 50,000 00 20505. 015.00 54,16.00
<br />0210.024 150X 3716.00 6371600
<br />0..025 55,00000 3601. 2040.10 67.510.00
<br />0220.020 2450% 63347.60
<br />63,202.60 61457.38
<br />63415:97 60,05526
<br />6250.50 65,54215
<br />40.154.50
<br />54,15.00 57,5025
<br />63215.50 50,400,75
<br />5304000 00,5.00
<br />Taal 640300000 - *62010.51 565,.010.51 (6.035.3) 5651,07260 5570,571.13
<br />Springstvd
<br />Street Reconstruction Bond Specifics
<br />• Street reconstruction and related upgrades of storm
<br />management systems in the Shenandoah Area:
<br />- in the City's 5 year Street Reconstruction Plan and
<br />approved by election on November 4, 2014
<br />• Total Bond Amount authorized $3,150,000
<br />- $3,024,360 of projects funded
<br />• 15 year term
<br />• Estimated interest rate of 2.51%
<br />• Average annual levy of $266,350
<br />IP
<br />S pring=.1=d
<br />Street Reconstruction Bonds
<br />53,150,000
<br />City of Lino Lakes, Minnesota
<br />General obligation Botde, Series 20160
<br />StreelReconetmcton Bonds
<br />NET DEBT SERVICE SCHEDULE
<br />u ta W.W.I Coupon ht..aol Tol•Iwl Ca IMI Mow 197 1065
<br />00.1015016 6074633 .24613
<br />02/01/2017 156.02010 67,77100 25277650
<br />0101/20111 Isemeee 1.16974 manse 060252.65
<br />5021/21210 1.3501
<br />ovollmo 1101.030.00 .970% 01,45350
<br />02/0.021 1.52000 1.2501 35607.50 321.973..00
<br />02101.12022 .050% 55,095%00 255.026.50
<br />32/01/2023 205030.50 Zap% 61,606.33 250.0.51
<br />521011202.1. 0005000 21505, 47//0097 23230650
<br />021012025 21401100 25301 0,557.30
<br />0.112026 21500000 24501 37.05.0 26.5250
<br />02101/209 22000000 211501 32,06302 ...casco
<br />5210112020 23510102 17501 2000600
<br />.905.50
<br />0201,5020 235100.00 211001 70.0.00 x1.1.02
<br />0.0112030 240100.00 21001 51310. 264,31050
<br />02,01/2031 2440.00 a 236097 2.050.50
<br />14614010:
<br />•
<br />252,500 255.41075
<br />252,01103
<br />26501260 253,71815
<br />261.13260 254.026.13
<br />2,0001.30 255,15235
<br />256025 00 267.04926
<br />250326 02 235214.75
<br />06229600
<br />25150750
<br />2.55150
<br />ffim 205.31926
<br />204.661125
<br />265.50000 203.50
<br />264.310.00
<br />25130010
<br />330 30160000.00 - 5/3000013 13.65e51115 (46.240131 53.604.25010 5300015
<br />Spring
<br />4
<br />
|