|
Final
<br />City of Ramsey, Minnesota
<br />G.O. Improvement Bonds of 2005B
<br />Debt Service To Maturity And To Call
<br />Refunded Interest to Refunded
<br />Date Bonds Call D/S To Call Principal Coupon Interest D/S Fiscal Total
<br />06/15/2012 - 64,081.25 64,081.25 - - 64,081.25 64,081.25 -
<br />12/15/2012 - 64,081.25 64,081.25 - 3.500% 64,081.25 64,081.25 128,162.50
<br />06/15/2013 - 64,081.25 64,081.25 - - 64,081.25 64,081.25 -
<br />12/15/2013 - 64,081.25 64,081.25 - 4.000% 64,081.25 64,081.25 128,162.50
<br />06/15/2014 - 64,081.25 64,081.25 - - 64,081.25 64,081.25 -
<br />12/15/2014 2,895,000.00 64,081.25 2,959,081.25 - 4.000% 64,081.25 64,081.25 128,162.50
<br />06/15/2015 - - - - - 64,081.25 64,081.25 -
<br />12/15/2015 - - - 210,000.00 4.250% 64,081.25 274,081.25 338,162.50
<br />06/15/2016 - - - - - 59,618.75 59,618.75 -
<br />12/15/2016 - - - 220,000.00 4.500% 59,618.75 279,618.75 339,237.50
<br />06/15/2017 - - - - - 54,668.75 54,668.75 -
<br />12/15/2017 - - - 230,000.00 4.500% 54,668.75 284,668.75 339,337.50
<br />06/15/2018 - - - - - 49,493.75 49,493.75 -
<br />12/15/2018 - - - 240,000.00 4.500% 49,493.75 289,493.75 338,987.50
<br />06/15/2019 - - - - - 44,093.75 44,093.75 -
<br />12/15/2019 - - - 250,000.00 4.500% 44,093.75 294,093.75 338,187.50
<br />06/15/2020 - - - - - 38,468.75 38,468.75 -
<br />12/15/2020 - - - 260,000.00 4.500% 38,468.75 298,468.75 336,937.50
<br />06/15/2021 - - - - - 32,618.75 32,618.75 -
<br />12/15/2021 - - - 270,000.00 4.500% 32,618.75 302,618.75 335,237.50
<br />06/15/2022 - - - - - 26,543.75 26,543.75 -
<br />12/15/2022 - - - 285,000.00 4.500% 26,543.75 311,543.75 338,087.50
<br />06/15/2023 - - - - - 20,131.25 20,131.25 -
<br />12/15/2023 - - - 295,000.00 4.500% 20,131.25 315,131.25 335,262.50
<br />06/15/2024 - - - - - 13,493.75 13,493.75 -
<br />12/15/2024 - - - 310,000.00 4.250% 13,493.75 323,493.75 336,987.50
<br />06/15/2025 - - - - - 6,906.25 6,906.25 -
<br />12/15/2025 - - - 325,000.00 4.250% 6,906.25 331,906.25 338,812.50
<br />Total $2,895,000.00 $384,487.50 $3,279,487.50 $2,895,000.00 - $1,204,725.00 $4,099,725.00 -
<br />Yield Statistics
<br />Average Life
<br />Weighted Average Maturity (Par Basis)
<br />Average Coupon
<br />Refunding Bond Information
<br />Refunding Dated Date
<br />Refunding Delivery Date
<br />05bold I SINGLE PURPOSE 112/ 5/2011 112:05 PM
<br />Northland Securities
<br />Public Finance
<br />9.467 Years
<br />9.389 Years
<br />4.3955900%
<br />12/01/2011
<br />12/29/2011
<br />Page 8
<br />
|