|
JUL-22-97 13 : 02 FROM.SPRINGSTED INC ID:6122233093 PAGE 4/4
<br /> City of Elk River, Minnesota Prepared July 22, 1997
<br /> General Obligation Park Bonds, Series 1998 By SPRINGSTED Incorporated
<br /> $2,040,000 Issue Size
<br /> liked: 5- 1-1998
<br /> ure: 2- 1
<br /> First Interest: 8- 1-1998
<br /> Total
<br /> Year of Year of Principal 105%
<br /> Levy Mat. Principal Rates Interest & Interest of Total
<br /> (1) (2) (3) (4) (5) (6) (7)
<br /> 1997 1999 85,000 4.30% ... _ 78,832 163,832 172,024
<br /> 1998 2000 65,000 4.40% 101,454 166,454 174,777
<br /> 1999 2001 65,000 4.50% 98,594 163,594 171 ,774
<br /> 2000 2002 70,000 4.60% 95,669 165,669 173,952
<br /> 2001 2003 75,000 4.65% 92,449 167,449 175,821
<br /> 2002 2004 75,000 4.70% 88,961 163,961 172,159
<br /> 2003 2005 80,000 4.80% 85,436 165,436 173,708
<br /> 2004 2006 85,000 4.90% 81,596 166,596 174,926
<br /> 2005 2007 90,000 5.00% 77,431 167,431 175,803
<br /> 2006 2008 95,000 5.10% 72,931 167,931 176,328
<br /> 2007 2009 100,000 5.15% 68,086 168,086 176,490
<br /> 2008 2010 105,000 5.20% 62,936 167,936 176,333
<br /> 2009 2011 110,000 5.30% 57,476 167,476 175,850
<br /> 2010 2012 115,000 5.35% 51 ,646 166,646 174,978
<br /> 2011 2013 120,000 5.40% 45,493 165,493 173,768
<br /> 2012 2014 125,000 5.45% 39,013 164,013 172,214
<br /> 2013 2015 135,000 5.50% 32,200 167,200 175,560
<br /> 014 2016 140,000 5.55% 24,775 164,775 173,014
<br /> 015 2017 150,000 5.55% 17,005 167,005 175,355
<br /> 2016 2018 155,000 5.60% 8,680 163,680 171 ,864
<br /> TOTALS: 2,040,000 1,280,663 3,320,663 3,486,698
<br /> Bond Years: 23,970.00 Annual Interest: 1 ,280,663
<br /> Avg. Maturity: 11 .75 Plus Discount: 40,000
<br /> Avg. Annual Rate: 5.343% Net Interest: 1,320,663
<br /> T.I.C. Rate: 5.556% N.I.C. Rate: 5.510%
<br /> Interest rates are estimates; changes may cause significant
<br /> alterations of this schedule.
<br /> The actual underwriter's discount bid may also vary.
<br /> 4111
<br /> •
<br /> •
<br />
|