|
CITY CF RAHSEY, MINNESOTA
<br />$2,540,000 G.O. TAX INCREMENT BONDS
<br />
<br />DE~T SERV]~E SCHEDULE
<br />
<br />Exhibit E
<br />
<br />DATE
<br />
<br />Fr, INCIPA_ COLiPON
<br />
<br />2/
<br />0/
<br />2i
<br />8/
<br />21
<br />
<br />J/S7
<br />I/B7
<br />1/BB
<br />1/88
<br />1/89
<br />
<br />145,000.00 5.450000
<br />
<br />8I
<br />2/
<br />B/
<br />2/
<br />B/
<br />
<br />1/89
<br />1/90
<br />1/90
<br />1191
<br />1/91
<br />
<br />~"~ OOO.OO 5.950000
<br />255,000.00 6.200001)
<br />265,000.00 6,450000
<br />
<br />21
<br />BI
<br />2/
<br />8I
<br />2/
<br />
<br />I192
<br />I192
<br />1193
<br />1193
<br />I194
<br />
<br />270,000.00 6.700000
<br />
<br />280,000.00 6.900000
<br />
<br />BI
<br />2/
<br />Bt
<br />2/
<br />
<br />1194
<br />1/95
<br />1195
<br />!196
<br />1196
<br />
<br />2~0,000.00 7.100000
<br />295,000.00 7.~00000
<br />JlO,O00.O0 7.500000
<br />
<br />21 I197
<br />81 1197
<br />21 1198
<br />
<br />~CCRUED
<br />
<br /> 180,000.00
<br />
<br />'~ '1:' r ·
<br />
<br />~,~40,0~(,, O0
<br />
<br /> INTEREST PERIOD TOTAL FISCAL TOTAL
<br />
<br />88,162.50 86,162.5(I 86,162.50
<br />86,162.50 86,162.50
<br />86,162,50 86,1~.50 17~,~.~5.uv
<br />86,162.50 231,162.50
<br />82,211.25 82,211.25 515,373.75
<br />
<br />DATED B/ !186
<br />BOND YEARS
<br />AVERAGE CGUPDN
<br />AVERAGE LIFE
<br />NIC 7,
<br />
<br />82,211.25 332,2!I.25
<br />74,773.75 74,775.75
<br />74,773.75 329,77~.75
<br />66,868,75 66,S68.75
<br />66,868.75 331,868.75
<br />
<br />58,322.50 58,322.50
<br />58,322.5D 328,? ....
<br />49,277.50 49,277.50
<br />49,277.50 529,277.50
<br />39,617.50 37,617.50
<br />
<br />59,617.50 329,617.50
<br />zg,o~. 29,322.50
<br />
<br />18,555.00 18,555.00
<br />,8,.~5.00 328,555.00
<br />
<br /> 6,930.00 6,950.00
<br />7,700(i00 6,930.00 186,9~0.00
<br />
<br />1,1~6,4u,.50 5,736,~07.50
<br />
<br />1,196,407.50
<br />
<br />WITH DELIVERY OF BI lt86
<br /> !7,020.000
<br /> 7.029
<br /> 6.70i
<br /> 7,253276 % USING 98.5000000
<br />
<br />PREPARED BY EVENSEN DODSE, iNC.
<br />RUNDATE: 06-2~-1906
<br />
<br />RUNTIME: 1 ..... u~
<br />
<br />406,985.00
<br />396,642.50
<br />
<br />390,191.25
<br />377,600.00
<br />368,895.00
<br />
<br />358,940.00
<br />542,877.50
<br />
<br />535,485.00
<br />186,930.0D
<br />
<br />L
<br />
<br />
<br />
|