|
Cit of Blaine, Minnesota Prepared: 08/11/97
<br /> G Fire Improvement Bonds of 1991A By SPRINGSTED Incorporated
<br /> Ex ting Debt Service
<br /> Schedule A
<br /> Date Principal Rate Interest Semi-Annual Annual
<br /> 02/01/98 165 , 000 . 00 7 . 875% 134, 111 . 28 299 , 111 . 28 299, 111 . 28
<br /> 08/01/98 127 , 614 .40 127 , 614 . 40
<br /> 02/01/99 175 , 000 . 00 7 . 875% 127, 614 .40 302 , 614 . 40 430, 228 . 80
<br /> 08/01/99 120 , 723 . 77 120 , 723 . 77
<br /> 02/01/2000 185 , 000 . 00 7 . 875% 120, 723 . 77 305 , 723 . 77 426, 447 . 54
<br /> 08/01/2000 113 , 439 . 39 113 , 439 . 39
<br /> 02/01/2001 195 , 000 . 00 7 . 875% 113 , 439 . 39 308 , 439 . 39 421, 878 . 78
<br /> 08/01/2001 105 , 761 . 26 105 , 761 . 26
<br /> 02/01/2002 210 , 000 . 00 7 . 875% 105 , 761 . 26 315 , 761 . 26 421, 522 . 52
<br /> 08/01/2002 97 , 492 . 51 97 , 492 . 51
<br /> 02/01/2003 220 , 000 . 00 6 . 700% 97, 492 . 51 317, 492 . 51 414, 985 . 02
<br /> 08/01/2003 90 , 122 . 51 90 , 122 . 51
<br /> 02/01/2004 235 , 000 . 00 6 . 600% 90 , 122 . 51 325 , 122 . 51 415 , 245 . 02
<br /> 08/01/2004 82 , 367 . 51 82 , 367 . 51
<br /> 02/01/2005 250 , 000 . 00 6 . 700% 82 , 367 . 51 332 , 367 . 51 414, 735 . 02
<br /> 08/01/2005 73 , 992 . 51 73 , 992 . 51
<br /> 02/01/2006 265 , 000 . 00 6 . 800% 73 , 992 . 51 338 , 992 . 51 412, 985 . 02
<br /> 08 1/2006 64, 982 . 51 64, 982 . 51
<br /> 0 1/2007 280, 000 . 00 6 . 800% 64, 982 . 51 344, 982 . 51 409, 965 . 02
<br /> 08 01/2007 55 , 462 .51 55 , 462 . 51
<br /> 02/01/2008 300, 000 . 00 6 . 800% 55 , 462 . 51 355 , 462 . 51 410, 925 . 02
<br /> 08/01/2008 45 , 262 . 51 45 , 262 . 51
<br /> 02/01/2009 320 , 000 . 00 6 . 375% 45 , 262 . 51 365 , 262 . 51 410, 525 . 02
<br /> 08/01/2009 35 , 062 . 51 35 , 062 . 51
<br /> 02/01/2010 345 , 000 . 00 6 . 375% 35 , 062 . 51 380 , 062 . 51 415, 125 . 02
<br /> 08/01/2010 24 , 065 . 63 24 , 065 . 63
<br /> 02/01/2011 365 , 000 . 00 6 . 375% 24 , 065 . 63 389 , 065 . 63 413 , 131 . 26
<br /> 08/01/2011 12 , 431 . 25 12 , 431 . 25
<br /> 02/01/2012 390, 000 . 00 6 . 375% 12 , 431 . 25 402 , 431 . 25 414, 862 . 50
<br /> Tls 3 , 900, 000 . 00 2 , 231, 672 . 84 6 , 131, 672 . 84 6, 131, 672 . 84
<br /> Bond Years : 33 , 035 . 00 All lower calculations Refunded Bonds Only
<br /> Avg. Mat . . : 8 .471 are made from the date Avg. Mat . . : 9 . 958
<br /> NIC 6 . 620% of the refunding bonds NIC 6 .566
<br /> Page 6
<br />
|