|
exNiatr - s.oe
<br />CC7.PUTER RUM FOR CITY OF MOUNPS VIEW, MINNESOTA - PARK EUNU9
<br />0ERT SEFVICE PLANNING 7/ 2/80
<br />nR'ah-::'rAL 52.500,000
<br />YkT'c°£:+7 RATE B.00002 . DENOM. HLOCK 5000
<br />DATE 4F HONDS 1980 FSRST MATURITY 1.983
<br />ON"- MILL RATE ON OLD DERT
<br />lND,... - NILL RATE ON NEW EBT
<br />MAT TAXA9LE OLD
<br />YEAR VAL(000,5) DEBT OMR PRINCIPAL INTEREST TOTAL NMR
<br />1981 39,484 0.OQ 0 206,000 200,000 5.07
<br />a1982 42,484 0.00 0 200,000 <00,000 4.71
<br />1983 45,484 0.00 Y00,000 200,000 300,000 6.60
<br />1984 48.484 0.00 SOO,Q00 192,000 292,000 6.02
<br />1985 51,484 0.00 100,000 184,000 284,000 5.52
<br />1986 54,464 0.00 125,000 176,000 301,000 5.52
<br />1987 57,4B4 0.00 125,000 Y66,000 291,000 5,06
<br />1968 60,484 0.00 125,000 156,000 281,000 N.65
<br />1989 63,484 0.00 1 0,000 146,000 296,000 4.66
<br />1990 66,484 0.00 150,000 iS4;00tl 2H V,000 4 27
<br />1991" _ 69,484 0.00 175,060 Y2,000 297,000 4.27
<br />1992 72,464 0.00 175,OOU lOB4O0tl 2£t3,000 3.90
<br />1993 72,464 0.60 200,000 94,000 294,000 4.06
<br />1994 72,484 0.00 225,000 78,000 303,000 4.18
<br />1995 72,484 .00 225,000 60,000 285,000 3.93
<br />1996 ]2,484 0,00 250,000 N2,000 292,000 R.03
<br />1997 72,484 0,UO 275,OD0 22,000 297,OOA 4.10
<br />TOTALS 2,"i00,000 2,280,000 4,780,000
<br />AVE:DEBT SERVICE FROM 1980 TQ 1999 = 281176
<br />AVE DEBT SERVICE FROM 1983 Ttl 1997 m 292000
<br />BOND Y R RS 28,SOO.00PO .
<br />AVE MATURITY 11.4000
<br />EXCLUSIVE PROORAM 8Y EHLF.R:i C p ASSOC., INC, 3/1,/1979
<br />TOTAL TMR .'
<br />200,000 5.07..
<br />200,000 4.71'-
<br />300,000 6.60 '
<br />292,O.OQ 6.D2"
<br />2H4,000 5.52 t
<br />301,000 S.S2 '
<br />291,0-00 5 06 t
<br />281, 0 00 4.63 :'.
<br />296,000 4,66:
<br />284,0 00 4.27'
<br />297,Q00 4.27.
<br />283,000 3.90.:.
<br />294,,090 4.04-:.
<br />303„DD-0 R.1$ '
<br />285,000 3,93':
<br />292,000 4,03".. ..
<br />C 4.10 F 2 .
|