|
City of Blaine, Minnesota
<br /> General Obligation Fire Improvement Refunding Bonds, Series 1997C
<br /> 4111
<br /> Estimated Future Allocation of Debt Service By City
<br /> Spring
<br /> Estimated Blaine Mounds View Lake Park
<br /> Levy Mature Non-Refunded Refunding Share Share Share
<br /> Year Year Debt Service Debt Service 69.55% 19.40% 11.05% Total
<br /> 1997 2000 $430,228.80 $ 299,224.13 $ 83,464.39 $47,540.28 $430,228.80
<br /> 1998 2001 426,447.54 296,594.26 82,730.82 47,122.45 426,447.54
<br /> 1999 2002 421,878.78 293,416.69 81,844.48 46,617.61 421,878.78
<br /> 2000 2003 377,457.50 262,521.69 73,226.76 41,709.05 377,457.50
<br /> 2001 2004 366,777.50 255,093.75 71,154.84 40,528.91 366,777.50
<br /> 2002 2005 365,857.50 254,453.89 70,976.36 40,427.25 365,857.50
<br /> 2003 2006 366,902.50 255,180.69 71,179.09 40,542.73 366,902.50
<br /> 2004 2007 363,840.00 253,050.72 70,584.96 40,204.32 363,840.00
<br /> 2005 2008 365,160.00 253,968.78 70,841.04 40,350.18 365,160.00
<br /> 2006 2009 360,610.00 250,804.26 69,958.34 39,847.41 360,610.00
<br /> 2007 2010 370,110.00 257,411.51 71,801.34 40,897.16 370,110.00
<br /> 0 2008 2011 368,025.00 255,961.39 71,396.85 40,666.76 368,025.00
<br /> 1,278,555.12 3,304,740.00 3,187,681.76 889,159.25 506,454.11 4,583,295.12
<br /> i
<br /> Prepared by: Springsted Incorporated(8/12/97)
<br /> Page 11
<br />
|