Laserfiche WebLink
Ramsey, Minnesota <br />GoO. Tax Increment Bonds, Series 1987A <br />Existing Debt Service <br /> <br />Schedule A <br /> <br />Date <br /> <br />Principal <br /> <br />Rate <br /> <br />Interest <br /> <br />Prepared: 07/29/93 <br />By SPRINGSTED Incorporated <br /> <br />Semi-Annual <br /> <br />Annual <br /> <br /> 02/01/94 <br /> o8/ol/94 <br /> 02/01/95 <br /> o8/ol/95 <br /> 02/01/96 <br /> 08/01/96 <br /> 02/01/97 <br /> o8/ol/97 <br /> o2/ol/98 <br /> o8/ol/98 <br /> 02/01/99 <br /> 08/01/99 <br />02/01/2000 <br />os/o1/2ooo <br />02/01/2001 <br />o8/ol/2OOl <br />02/01/2002 <br />08/01/2002 <br />02/01/2003 <br />08/01/2003 <br />02/01/2004 <br />o8/ol/2OO4 <br />02/01/2005 <br />o8/ol/2OO5 <br />02/01/2006 <br />08/01/2006 <br />02/01/2007 <br /> <br />100 000.00 <br />125 000 00 <br />125 000 00 <br />125 000 00 <br />150 000 00 <br />150 000 00 <br />175 000 00 <br />175 000 00 <br />200 000 00 <br />200 000 00 <br />225 000 00 <br />225,000 00 <br />250,000 00 <br />275 000 00 <br /> <br />6 000% <br />6 200% <br />6 400% <br />6 5OO% <br />6 600% <br />6 700% <br />6 800% <br />6 900% <br />7 000% <br />7 100% <br />7 200% <br />7 250% <br />7 300% <br />7 300% <br /> <br />'35 <br />27 <br />27 <br />19 <br />19 <br /> 10 <br /> 10 <br /> <br />86 418 75 <br />83 418 75 <br />83 418 75 <br />79 543 75 <br />79 543 75 <br />75 543 75 <br />75 543 75 <br />71 481 25 <br />71 481 25 <br />66 531 25 <br />66 531 25 <br />61 506 25 <br />61 506 25 <br />55 556 25 <br />55 556 25 <br />49 518 75 <br />49 518 75 <br />42,518 75 <br />42,518 75 <br />35 418 75 <br />418 75 <br />318..'75 <br />318.75 <br />162.50 <br />162.50 <br />037.50 <br />037.50 <br /> <br />186 418 75 <br />83 418 75 <br />208 418 75 <br />79 543 75 <br />204 543 75 <br />75 543 75 <br />200 543 75 <br />71 481 25 <br />221 481 25 <br />66 531 25 <br />216 531 25 <br />61 506 25 <br />236 506 25 <br />55 556 25 <br />230 556 25 <br />49 518 75 <br />249 518 75 <br />42 518 75 <br />242 518 75 <br />35 418 75 <br />260 418 75 <br />27 318 75 <br />252 318 75 <br />19 162 50 <br />269 162 50 <br />10 037 50 <br />285 037 50 <br /> <br />186 418 75 <br />291 837 50 <br />284 087 50 <br />276,087 50 <br />292 962 50 <br />283 062 50 <br />298 012 50 <br />286 112 50 <br />299 037 50 <br />285 037 50 <br />295 837 50 <br />279 637 50 <br />288 325 00 <br />295 075 00 <br /> <br />Totals <br /> <br />Bond Years: <br />Avg. Mat..: <br />NIC ....... : <br /> <br />2,500,000.00 <br /> <br /> 19,908.33 <br /> 7.963 <br /> 7.096% <br /> <br />1,441,531.25 <br /> <br />Ail lower calculations <br />are made from the date <br />of the refunding bonds <br /> <br />3,941,531.25 3,941,531.25 <br /> <br /> Refunded Bonds Only <br />Avg. Mat..: 9.031 <br />NIC ....... : 7.116 <br /> <br /> <br />