|
City of Ramsey, Minnesota
<br />$875,000 General Obligation Bonds, Series 2014A
<br />Assumes Current Market BQ AA+ Rates plus 25bps
<br />August Principal Payments
<br />Debt Service Schedule
<br />Date Principal Coupon Interest Total P+I Fiscal Total
<br />11/15/2014 - - - - -
<br />08/01/2015 85,000.00 0.650% 10,547.56 95,547.56 95,547.56
<br />02/01/2016 - - 7,140.00 7,140.00 -
<br />08/01/2016 85,000.00 0.850% 7,140.00 92,140.00 99,280.00
<br />02/01/2017 - - 6,778.75 6,778.75 -
<br />08/01/2017 85,000.00 1.100% 6,778.75 91,778.75 98,557.50
<br />02/01/2018 - - 6,311.25 6,311.25 -
<br />08/01/2018 85,000.00 1.350% 6,311.25 91,311.25 97,622.50
<br />02/01/2019 - - 5,737.50 5,737.50 -
<br />08/01/2019 85,000.00 1.600% 5,737.50 90,737.50 96,475.00
<br />02/01/2020 - - 5,057.50 5,057.50 -
<br />08/01/2020 85,000.00 1.900% 5,057.50 90,057.50 95,115.00
<br />02/01/2021 - - 4,250.00 4,250.00 -
<br />08/01/2021 90,000.00 2.100% 4,250.00 94,250.00 98,500.00
<br />02/01/2022 - - 3,305.00 3,305.00 -
<br />08/01/2022 90,000.00 2.250% 3,305.00 93,305.00 96,610.00
<br />02/01/2023 - - 2,292.50 2,292.50 -
<br />08/01/2023 90,000.00 2.350% 2,292.50 92,292.50 94,585.00
<br />02/01/2024 - - 1,235.00 1,235.00 -
<br />08/01/2024 95,000.00 2.600% 1,235.00 96,235.00 97,470.00
<br />Total $875,000.00 - $94,762.56 $969,762.56 -
<br />Yield Statistics
<br />Bond Year Dollars
<br />Average Life
<br />Average Coupon
<br />Net Interest Cost (NIC)
<br />True Interest Cost (TIC)
<br />Bond Yield for Arbitrage Purposes
<br />All Inclusive Cost (AIC)
<br />IRS Form 8038
<br />Net Interest Cost
<br />Weighted Average Maturity
<br />2014 GO Bonds - PreSale I Equipment Portion 110/ 1/2014 19:02 AM
<br />$4,642.22
<br />5.305 Years
<br />2.0413189%
<br />2.3240499%
<br />2.3347172%
<br />2.0290047%
<br />3.0426533%
<br />2.0413189%
<br />5.305 Years
<br />O EHLERS
<br />LEADERS IN PUBLIC FINANCE
<br />
|