|
EXHIHI7 - 2.00
<br />COMPUTER RUN FOR CITY OS.;!7UtrDS VYEW, MTNNESO7A - f'ARK &ONI S
<br />DEBT 3ERYICE PLANNING 7/ 2/80
<br />PRINCIPAL 51,000,000
<br />c.INTEREST RATE 8.0000'l. IiENOM, RLOC.K 25000 .
<br />DATE OF BONDS 1980 FTR5T MATURI7Y 1983
<br />OMR.- MILL RATE ON OLD fiENT
<br />k - MILL RATE ON NEW llE6T
<br />MAT TAXA&LE OLD
<br />YEAR VAL(000,3) 17EBT OMH F'RINCIPAL INTEREST TOTAL NMR
<br />19B1 39,4R4 D.00 . 0 B0,000 80,000 :.03
<br />f 1982 4,484 0.00 0 80,000 fl0,000 1.B8
<br />u 1983 45,484 0 .00 25,000 BO,OOU 105,000 2.31
<br />1984 48,484 0.UO 50,000 78,000 3£1,000 2.b4
<br />1985 51,484 0.00 50,000 7k,006 124,000 2,41
<br />1966 54,494 0.00 50,000 70,000 120,Op0 2.20
<br />k198 57,484 0.00 50,000 66,000 116,000 2.02
<br />i988 60,4B4 0.00 50,000 62,000 112,000 1.Q5
<br />1989 63,484 0.00 50,000 8,000 SO8,000 1.70
<br />199 0 66,484 0.UO 75,U00 54,U00 129,000 1.94
<br />1991 69,484 0.00 75,000 48,000 123,000 1.77
<br />1992 72,484 0.00 75,000 42,000 117,000 1.61
<br />1993 72,484 0.00 75,000 36,000 111,000 1.53
<br />1994 72,484 0.00 75,000 30,000 105,000 1.45
<br />1995 72,464 0.00 100,000 24,000 1iW,000 1.71
<br />1996 72,484 0.00 i00,000 16,000 17i.,000 1.60
<br />1997 72,484 0.00 500,000 8,Od0 109,000 Y.49
<br />TOTALS 1,000,000 906,000 1,906,000
<br />E DEHT SERVICE FROM 19B0 TO 1997 = 112118
<br />E OEHi SERYICE FROti Y903 TU 1997 •- 11G4U0
<br />ND.YEARS 11,325.0000
<br />E MA7'URITY 11.3250
<br />GW3IVE PROORAM BY EHLERS AND ASSOC.,, INC, 3/1/1979 C 4.10 F 2
<br />7UTAL TMR
<br />80,000 2.D3 ..
<br />80,OA0 1.88 'i
<br />105,000 2.31
<br />129,.000 2,64
<br />124,000 2.41
<br />120,000 2.20. :
<br />116,000 2.02 -'
<br />112,000 1,85
<br />108, 000 1.70 .`
<br />129,pD0 1,94 .
<br />123,000 1.77
<br />1i7, 0 00 1, bl. .
<br />113,000 Y.53's
<br />105,000 1.45:
<br />124,000 1.71. <f
<br />i lb. 000 1 :60.....'
<br />108,000 1.49. ..,
|