|
CITY OF RAMSEY, MINNESOTA
<br />ANNUAL BUDGET
<br />BUDGET COMMENTS
<br />GENERAL OBLIGATION IMPROVEMENT BOND
<br />($950M)
<br />September 1, 1979
<br />The following is a combined amortized payment schedule of the above bond
<br />issue.
<br />Year Paid Principal
<br />3-1-80
<br />9-1-80
<br />3-1-81
<br />9-1-81
<br />3-1-82
<br />9-1-82
<br />3-1-83
<br />9-1-83
<br />3-1-84
<br />9-1-84
<br />• 3-1-85
<br />9-1-85
<br />3-1-86
<br />9-1-86
<br />3-1-87
<br />9-1-87 . •
<br />• 3-1-88
<br />9-1-88
<br />3-1-89
<br />-o-
<br />-o-
<br />-o-
<br />-o-
<br />100, 000
<br />-0-
<br />110,000
<br />-0-
<br />110,000
<br />-0-
<br />110,000
<br />-o -
<br />120, 000
<br />-0-
<br />130, 000
<br />-o-
<br />130, 000
<br />-o-
<br />140, 000
<br />oi Interest
<br />Service
<br />Charge
<br />27,405 /28.50
<br /><1, 'n \_28.50
<br />27,405(
<br />27,405 28.50
<br />27,405 SLI,BUI 28.50
<br />27, 405 5 0 cc_f 58.50
<br />24,605 I , 25 .50
<br />24,605 <j(,, I( 58.50
<br />21,525 22.20
<br />21,525 39,6-7
<br />18,390 , 18.90 55.20
<br />18, 390 .33,- 53-90
<br />15.60
<br />15,255
<br />15,255 51.60
<br />11,805 -21/()_ / 12.50
<br />11,805 19, ?(.)4,i 51.00
<br />8,035 ' 12.50
<br />47.10
<br />8,035 /°9/ 12.10
<br />4,200
<br />4,200 (/, °Lica 46 .20
<br />3(.15,307
<br />Total Due
<br />27,433.50
<br />27,433.50
<br />27,433.50
<br />27,433.50
<br />fiLi, 1,0-)
<br />127,463.50 /5io`isii
<br />24,630.50
<br />134,663.50 0-Coic) ((
<br />21,547.20
<br />131,580.20. 1,19,9, 8 9.
<br />18,408,90
<br />1.28,441.90 it/3,7 /3
<br />15,270.60
<br />135.306.60. /4-17, )D&I
<br />11,817.50
<br />141,856.00. Di
<br />8,047.50 7
<br />138,082.10 /L//
<br />4,212.50
<br />144,246.20 NY, Yco
<br />85c
<br />
|