|
CITY OF, MOUNDS VIEW, MINNESOTA
<br />$1,25C,000 GENERAL OBLIGATION
<br />BONDS, SERIES 1966 A
<br />SCHCDULF. B
<br />DATED: 5/ 1/1996
<br />MA%A E: 2/ 1
<br />PREPARED DECEMBER 3, 1985
<br />BY SPRINGSTED INCORPORATED
<br />8.500%
<br />ANNUAL
<br />LEVY
<br />LEVY MATURE
<br />PRINCIPAL
<br />INTEREST
<br />TOTAL
<br />(1051;
<br />(1)
<br />(2)
<br />(3)
<br />(l)
<br />(5)
<br />(6)
<br />1986
<br />1988
<br />0
<br />185,938
<br />105,938
<br />195,235
<br />1967
<br />1969
<br />30,000
<br />106,250
<br />1361,50
<br />113,90
<br />1988
<br />1990
<br />35,000
<br />103,700
<br />138,700
<br />145,635
<br />1989
<br />1991
<br />40,000
<br />100,725
<br />140,725
<br />147,761
<br />1990
<br />1992
<br />40,000
<br />97,325
<br />137,325
<br />144,191
<br />1991
<br />1993
<br />45,000
<br />93,925
<br />138,925
<br />145,071
<br />1992
<br />1994
<br />50,000
<br />90,100
<br />3101100
<br />147,105
<br />1 YY]
<br />IYYtl
<br />w,VUu
<br />eo,eov
<br />y» ,ew
<br />♦•a,o•�
<br />1994
<br />1996
<br />55,000
<br />811600
<br />136,600
<br />143,430
<br />1995
<br />1997
<br />60,000
<br />76,925
<br />136,925
<br />143,771
<br />1996
<br />1990
<br />65,000
<br />71,825
<br />136,825
<br />143,666
<br />1907
<br />1999
<br />70,000
<br />66,300
<br />136,300
<br />143,115
<br />1998
<br />2000
<br />801000
<br />60,350
<br />140,350
<br />147,368
<br />1999
<br />2001
<br />85,000
<br />53,550
<br />1381550
<br />145,478
<br />2000
<br />2002
<br />90,000
<br />46,325
<br />136,32S
<br />113,111
<br />2001
<br />200,
<br />100,000
<br />38,675
<br />138,67S
<br />145,609
<br />20C2
<br />2004
<br />110,000
<br />30,175
<br />140,175
<br />147,184
<br />2003
<br />2005
<br />120,000
<br />20,825
<br />140,825
<br />147,866
<br />2004
<br />2005
<br />125,C00
<br />10,625
<br />135,625
<br />142,406
<br />TOf7.LS:
<br />$1,250,OOJ
<br />$1,420,798
<br />S2,57J,988
<br />F2,804,538
<br />BOND YEARS: 16,718
<br />AVERAGE MATURITY' 13.31
<br />AVG. ANNUAL RATE: P.6121
<br />ASSESSED VALUATION:
<br />ANNUAL INTEREST COST: $1,420,998
<br />DISCOUNT (PREMIUM): 23,750
<br />TOTAL INTEREST COST: $1,I41,730
<br />$65,127,765
<br />AVERAGE ANNUAL LEVY REQUIRED $138,323
<br />(COLJMN 5 , LEVY YEARS 199F THRU 2003)
<br />AVERACF WITH 51 OVFPI.FVY $115,210
<br />(COLI'MN 6 , L'VY YEARS 198P THRU 20031
<br />2.12 MILLS
<br />2.23 MILLS
<br />•
<br />
|