|
•
<br /> Blaine/Mounds View/Spring Lake Park Prepared August 28, 1990
<br /> $4,450,000 G.O. Fire Improvement Bonds By SPRINGSTED Incorporated
<br /> Combined Schedule With First Levy in 1991
<br /> Dated: 4- 1 -1991 SCHEDULE A-2
<br /> Mature: 2- 1
<br /> Total
<br /> Year of Year of Principal 105%
<br /> Levy Mat. Principal Rates Interest & Interest of Total
<br /> (1) (2) (3) (4) (5) (6) (7)
<br /> 1991 1993 0 7.40% 575,229 575,229 603,990
<br /> 1992 1994 155,000 7.40% 313,761 468,761 492,199
<br /> 1993 1995 170,000 7.40% 302,291 472,291 495,906
<br /> 1994 1996 175,000 7.40% 289,711 464,711 487,947
<br /> 1995 1997 195,000 7.40% 276,761 471 ,761 495,349
<br /> 1996 1998 210,000 7.40% 262,331 472,331 495,948
<br /> 1997 1999 225,000 7.40% 246,791 471,791 495,381
<br /> 1998 2000 235,000 6.60% 230,141 465,141 488,398
<br /> 1999 2001 250,000 6.70% 214,631 464,631 487,863
<br /> 2000 2002 275,000 6.75% 197,881 472,881 496,525
<br /> . 2001 2003 290,000 6.80% 179,318 469,318 492,784
<br /> 2002 2004 310,000 6.90% 159,598 469,598 493,078
<br /> 2003 2005 330,000 7.00% 138,208 468,208 491 ,618
<br /> 2004 2006 355,000 7.00% 115,108 470,108 493,613
<br /> 2005 2007 380,000 7.05% 90,258 470,258 493,771
<br /> 2006 2008 155,000 7.05% 63,468 218,468 229,391
<br /> 2007 2009 165,000 7.10% 52,540 217,540 228,417
<br /> 2008 2010 180,000 7.10% 40,825 220,825 231 ,866
<br /> 2009 2011 190,000 7.10% 28,045 218,045 228,947
<br /> 2010 2012 205,000 7.10% 14,555 219,555 230,533
<br /> TOTALS: 4,450,000 3,791 ,451 8,241 ,451 8,653,524 .
<br /> •
<br /> •
<br /> Bond Years: 54,023.33 Annual Interest: 3,791 ,451
<br /> Avg. Maturity: 12.14 Plus Discount: 0
<br /> Avg. Annual Rate: 7.018% Net Interest: 3,791 ,451
<br /> N.I.C. Rate: 7.018%
<br /> Total Levy (Average of Levy Years: 1992-2005)
<br /> Column 7: $ 492,884
<br /> .Interest rates are estimates; changes may cause significant
<br /> alterations of this schedule.
<br />
|