|
LINO LAKES, MINNESOTA EDA
<br />PUBLIC PROJECT REVENUE BONDS, SERIES 1990A
<br />POST SALE DEBT SERVICE
<br />Prepared August 14, 1990
<br />By SPRINGSTED Incorporated
<br />Bond Date: 9/ 1/1990
<br />Sale Date: 8/13/1990
<br />Issue Size: $1,115,000
<br />Annual Payment + 5% Levy
<br />Date Principal Rate Interest Total Payment Year
<br />8/ 1/1991
<br />2/ 1/1992
<br />8/ 1/1992
<br />2/ 1/1993
<br />8/ 1/1993
<br />2/ 1/1994
<br />8/ 1/1994
<br />2/ 1/1995 25,000 6.300
<br />8/ 1/1995
<br />2/ 1/1996 25,000 6.400
<br />8/ 1/1996
<br />2/ 1/1997 25,000 6.450
<br />8/ 1/1997
<br />2/ 1/1998 40,000 6.500
<br />8/ 1/1998
<br />2/ 1/1999 50,000 6.600
<br />8/ 1/1999
<br />2/ 1/2000 50,000 6.700
<br />8/ 1/2000
<br />2/ 1/2001 75,000 6.750
<br />8/ 1/2001
<br />2/ 1/2002 75,000 6.800
<br />8/ 1/2002
<br />2/ 1/2003 75,000 6.900
<br />8/ 1/2003
<br />2/ 1/2004 75,000 7.000
<br />8/ 1/2004
<br />2/ 1/2005 100,000 7.000
<br />8/ 1/2005
<br />2/ 1/2006 100,000 7.100
<br />70,835.66
<br />38,637.50
<br />38,637.50
<br />38,637.50
<br />38,637.50
<br />38,637.50
<br />38,637.50
<br />38,637.50
<br />37,850.00
<br />37,850.00
<br />37,050.00
<br />37,050.00
<br />36,243.75
<br />36,243.75
<br />34,943.75
<br />34,943.75
<br />33,293.75
<br />33,293.75
<br />31,618.75
<br />31,618.75
<br />29,087.50
<br />29,087.50
<br />26,537.50
<br />26,537.50
<br />23,950.00
<br />23,950.00
<br />21,325.00
<br />21,325.00
<br />17,825.00
<br />17,825.00
<br />70,835.66
<br />38,637.50
<br />38,637.50
<br />38,637.50
<br />38,637.50
<br />38,637.50
<br />38,637.50
<br />63,637.50
<br />37,850.00
<br />62,850.00
<br />37,050.00
<br />62,050.00
<br />36,243.75
<br />76,243.75
<br />34,943.75
<br />84,943.75
<br />33,293.75
<br />83,293.75
<br />31,618.75
<br />106,618.75
<br />29,087.50
<br />104,087.50
<br />26,537.50
<br />101,537.50
<br />23,950.00
<br />98,950.00
<br />21,325.00
<br />121,325.00
<br />17,825.00
<br />117,825.00
<br />109,473.16
<br />77,275.00
<br />77,275.00
<br />102,275.00
<br />100,700.00
<br />99,100.00
<br />112,487.50
<br />119,887.50
<br />116,587.50
<br />138,237.50
<br />133,175.00
<br />128,075.00
<br />122,900.00
<br />142,650.00
<br />135,650.00
<br />114,947 1990
<br />81,139 1991
<br />81,139 1992
<br />107,389 1993
<br />105,735 1994
<br />104,055 1995
<br />118,112 1996
<br />125,882 1997
<br />122,417 1998
<br />145,150 1999
<br />139,834 2000
<br />134,479 2001
<br />129,045 2002
<br />149,783 2003
<br />142,433 2004
<br />
|