|
i
<br />XHIBIT - 4.OG
<br />COMPUTER RUN FOR CITY OF MDUNDS VIEW, MINNE507Fl - PFlRK RONDS
<br />iEBT SERVICE PLANNIMG
<br />1R....LIPAL £2,000,000
<br />RTEREST RATE B.00OOX
<br />ATE OF $OMD3 1980
<br />MR - MILL RATE ON OLI OE.BI'
<br />DMR - MI L RATE ON NEW OERT
<br />Mi;T TAXABLE OLD
<br />7/ 2/80
<br />ENOM. BLOCK 25000
<br />FIRST MATtIRITY 1983
<br />OOO,S) DE9T OMR P'RINCIPAL IN7'EREST TOTFlL NMR
<br />39,484 0.00 0 160,000 160,000 4.05
<br />42,484 0.00 0 160,000 ib0,0U0 3.77
<br />45,484 0.00 75,000 160,000 235,000 5.17
<br />4$,484 0.00 75,000 ].54,000 229,000 4.72
<br />51,484 0,00 1-00,000 14A,000 248,000 4.82
<br />54,484 0.00 i00,000 .4-0,000 240,000 4.40
<br />57,484 0.00 100,000 '.:52,000 232,000 4 Oy
<br />60,484 0.DO Y25,000 124,000 249,000 4.12
<br />63,484 0.00 125,000 1Y4,000 239,R0.0. 3i76
<br />66,:484 0,00 1 35,000 104,000 229,000 3.44.
<br />697.484 0 .00 YSO,OQO 94,000 244,0 0 0.3.51
<br />72,484 0.00 SSO,QDO 82,OQ0 232,000 3,20
<br />72,484 0.0 0 Y75,090 . 70,000 245,000 3,38
<br />72,484 0.00 i7S,000 56,000 231,0.00 3.1A
<br />72,484 0,00 200,000 42,000 242,0-00 3,34
<br />72,484 0,00 200,000 26,000 226,00 0 3.12
<br />72,4H4 0.00 125,000 30,p00 135,000 1.66
<br />S 2,000,000 1,776,000 3,776.,000
<br />LFBT SERYICE FROM Y980 TO Y9Y7 = 222118
<br />DE9T SERVICE FROM 19E13 7'0 1997 230H00
<br />D YEARS 22,200,0000
<br />MATURITY 11.1000
<br />USIVE pROGRAM 6Y E.NLEkS AND ASSOC., INC, 3/i/3979
<br />TOTAL TMR . -"
<br />160,000 4.05-
<br />160,00 0 3.77
<br />235.-00Q.. 5. 3T. ..:-- .;`
<br />229.000 4.72 "_
<br />246,OOU 4 82.
<br />240,000 4.49
<br />232,000 4.,04 ...:,
<br />249,000 4.12 .-r
<br />C 4.10 F . 2 .
|