|
City of Mounds Yew, Minnesota
<br />23,175,000 Gross Revenue Golf Course Bonds
<br />Repayment of City Loan
<br />40% Surplus
<br />Year of Year of Interest Applied
<br />Revenue Mat. Principal 6,50% Total To Balance
<br />(1) (2) (19) (20) (21) (22)
<br />1994
<br />1995
<br />0
<br />0
<br />0
<br />0
<br />1995
<br />1996
<br />0
<br />0
<br />0
<br />0
<br />1996
<br />1997
<br />0
<br />10.606
<br />10.606
<br />1997
<br />1998
<br />0
<br />14,758
<br />14.758
<br />6,781
<br />1998
<br />1999
<br />7,694
<br />15,276
<br />22,970
<br />22,970
<br />19W
<br />2000
<br />4,567
<br />14,776
<br />19,343
<br />19,343
<br />2000
<br />2001
<br />9,777
<br />14,479
<br />24,256
<br />24,256
<br />2001
<br />2002
<br />14,293
<br />13,844
<br />28,137
<br />28,137
<br />2002
<br />2003
<br />18.030
<br />12,915
<br />30,945
<br />30,945
<br />2003
<br />2004
<br />29,115
<br />11,743
<br />40,858
<br />40,858
<br />2004
<br />2005
<br />40,450
<br />9,850
<br />50.300
<br />50,300
<br />2005
<br />2006
<br />48,877
<br />7,221
<br />56,098
<br />56,098
<br />2006
<br />2007
<br />52,932
<br />4,044
<br />56,976
<br />56,976
<br />2007
<br />2008
<br />9,285
<br />604
<br />9.889
<br />9,889
<br />2008
<br />2009
<br />0
<br />0
<br />0
<br />0
<br />2009
<br />2010
<br />0
<br />0
<br />0
<br />0
<br />2010
<br />2011
<br />0
<br />0
<br />0
<br />0
<br />2011
<br />2012
<br />0
<br />0
<br />0
<br />0
<br />2012
<br />2013
<br />0
<br />0
<br />0
<br />0
<br />2013
<br />2014
<br />0
<br />0
<br />0
<br />0
<br />2014
<br />2015
<br />0
<br />0
<br />0
<br />235,020
<br />Prepared 04-Oct-93 by SPRINGSTED Incorporated
<br />Page 3
<br />Remaining
<br />Balance
<br />(23)
<br />0
<br />0
<br />163,169
<br />227,043
<br />235.020
<br />227,326
<br />222,759
<br />212,982
<br />198,689
<br />180,659
<br />151,544
<br />111,094
<br />62,217
<br />9,285
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />File M1083.J1 mlmv90tf
<br />
|