|
City of Blaine, Minnesota Prepared: 08/11/97
<br /> GAft Refunding Bonds, Series 1997 By SPRINGSTED Incorporated
<br /> RAWnding Debt Service
<br /> Schedule D
<br /> Date Principal Rate Interest Semi-Annual
<br /> Annual
<br /> 02/01/98 45 , 819 . 17 45 , 819 . 17 *
<br /> 08/01/98 45 , 819 . 17
<br /> 02/01/99 68 , 728 . 75 68 , 728 . 75 *
<br /> 08/01/99 68, 728 . 75 68, 728 . 75 * 137, 457 . 50
<br /> 02/01/2000 68, 728 . 75 68, 728 . 75 *
<br /> 68, 728 . 75 68, 728 . 75 * 137, 457 . 50
<br /> 08/01/2000 68 , 728 . 75 68 , 728 . 75 *
<br /> 02/01/2001 68 , 728 . 75 68 , 728 . 75 *
<br /> 08/01/2001 137, 457 .50
<br /> 68 , 728 . 75 68 , 728 . 75
<br /> 02/01/2002 240, 000 . 004 .450%
<br /> 08/01/2002 68 , 728 . 75 308 , 728 . 75 377, 457 . 50
<br /> 02/01/2003 240, 000 . 00 4 . 5500 63 , 388 . 75 63 , 388 . 75
<br /> 63 , 388 . 75 303 , 388 . 75 366, 777 . 50
<br /> 08/01/2003 57, 928 . 75 57, 928 . 75
<br /> 02/01/2004 250, 000 . 00 4 . 6000 57, 928 . 75 307, 928 . 75 365 , 857 . 50
<br /> 08/01/2004 52 , 178 . 75 52, 178 . 75
<br /> 02/01/2005 265, 000 . 00 4 . 7000 52 , 178 . 75 317, 178 . 75 369, 357 . 50
<br /> 08/01/2005 45 , 951 . 25 45 , 951 . 25
<br /> 02/01/2006 275 , 000 . 00 4 . 7500 45 , 951 . 25 320, 951 . 25 366, 902 .50
<br /> 08/01/2006 39, 420 . 00 39, 420 . 00
<br /> 02 /2007 285, 000 . 00 4 . 8000 39, 420 . 00 324, 420 . 00 363 , 840 . 00
<br /> 08, /2007 32 , 580 . 00 32, 580 . 00
<br /> 02/01/2008 300, 000 . 00 4 . 8500 32 , 580 . 00 332 , 580 . 00 365, 160 . 00
<br /> 08/01/2008 25, 305 . 00 25, 305 . 00
<br /> 02/01/2009 310, 000 . 00 5 . 0000 25 , 305 . 00 335 , 305 . 00 360, 610 . 00
<br /> 08/01/2009 17, 555 . 00 17, 555 . 00
<br /> 02/01/2010 335, 000 . 00 5 . 1000 17, 555 . 00 352 , 555 . 00 370, 110 . 00
<br /> 08/01/2010 9, 012 . 50 9, 012 . 50
<br /> 02/01/2011 350, 000 . 00 5 . 1500 9, 012 . 50 359, 012 . 50 368, 025 . 00
<br /> To s 2 , 850, 000 . 00 1, 282, 289 . 17 4, 132 , 289 . 17 4, 132 , 289 . 17
<br /> Son Years : 26, 210 . 00 * Paid by escrow. Bond Date . : 10/01/97
<br /> ,.vg. Mat . . : 9 . 196 All other payments Delivery. . :
<br /> 7
<br /> VIC 5 . 001% made by the issuer. Bond Yield: 14 . 880730
<br /> Page 9
<br />
|