|
4
<br /> Mounds View, Minnesota Prepared: 03/04/94
<br /> Taxable Tax Increment Bonds, Ser. 1988A By SPRINGSTED Incorporated
<br /> Existing Debt Service
<br /> Schedule A
<br /> Date Principal Rate Interest Semi-Annual Annual
<br /> 08/01/94 260 , 612 . 50 260 , 612 . 50
<br /> 02/01/95 325, 000 . 00 9 . 200% 260, 612 . 50 585, 612 . 50 846, 225 . 00
<br /> 08/01/95 245, 662 . 50 245, 662 . 50
<br /> 02/01/96 375, 000 . 00 9 . 300% 245, 662 . 50 620, 662 . 50 866, 325 . 00
<br /> 08/01/96 228, 225 . 00 228, 225 . 00
<br /> 02-101/97 - -45-0-, 000 .00 9 .400% 2-28, 2-25 0-0 678, 225 . 00 906, 450 . 00
<br /> 08/01/97 207, 075 . 00 207, 075 :00
<br /> 02/01/98 500, 000 . 00 9 . 500% 207, 075 . 00 707, 075 . 00 914 , 150 . 00
<br /> 08/01/98 183 , 325 . 00 183 , 325 . 00
<br /> 02/01/99 575, 000 . 00 9 . 600% 183 , 325 . 00 758, 325 . 00 941, 650 . 00
<br /> 08/01/99 155, 725 . 00 155, 725 . 00
<br /> 02/01/2000 650, 000 . 00 9 . 650% 155, 725 . 00 805, 725 . 00 961, 450 . 00
<br /> 08/01/2000 124, 362 . 50 124, 362 . 50
<br /> 02/01/2001 750, 000 . 00 9 . 700% 124, 362 . 50 874, 362 . 50 998, 725 . 00
<br /> 08/01/2001 87, 987 . 50 87, 987 . 50
<br /> 02/01/2002 850, 000 . 00 9 . 750% 87, 987 . 50 937, 987. 50 1, 025, 975 . 00
<br /> 08/01/2002 46, 550 . 00 46, 550 . 00
<br /> 02/01/2003 950, 000 . 00 9 . 800% 46, 550 . 00 996, 550 . 00 1, 043 , 100 . 00
<br /> Totals 5,425, 000 . 00 3 , 079, 050 . 00 8, 504, 050 . 00 8, 504 , 050 . 00
<br /> Bond Years : 30, 443 . 75 All lower calculations Refunded Bonds Only
<br /> Avg. Mat . . : 5 . 612 are made from the date Avg. Mat . . : 6 . 253
<br /> NIC 9 . 686% of the refunding bonds NIC 9 . 698
<br /> Page 7
<br />
|