|
City of Elk River, MN _ _ _
<br />Proposed Crossover Refunding of
<br />$3,590,000 G.O. Water Revenue Bonds, Series 2001 A &
<br />Current Refunding of $820,000 G.O. Water Revenue Bonds, Series 1998B
<br />Debt Service Schedule
<br />Date Principal Coupon Interest Total P+I Fiscal Total
<br />02/0l/2008 - - _ _
<br />08/01/2008 - - 55,725.50 55,725.50 -
<br />02/O1/2009 60,000.00 3.400% 55,725.50 115,725.50 171,45].00
<br />08/01/2009 - - 54,705.50 54,705.50 -
<br />02/O1/2010 65,000.00 3.400% 54,705.50 119,705.50 174,411.00
<br />08/01/2010 - - 53,600.50 53,600.50 -
<br />02/Ol/2011 245,000.00 3.400% 53,600.50 298,600.50 352,201.00
<br />08/01/2011 - - 49,435.50 49,435.50 -
<br />02/01/2012 255,000.00 3.450% 49,435.50 304,435.50 353,871.00
<br />08/01/2012 - - 45,036.75 45,036.75 -
<br />02/01/2013 265,000.00 3.500% 45,036.75 310,036.75 355,073.50
<br />08/01/2013 - - 40,399.25 40,399.25 -
<br />02/Ol/2014 270,000.00 3.550% 40,399.25 310,399.25 350,798.50
<br />08/01/2014 - - 35,606.75 35,606.75 -
<br />02/O1/20I5 205,000.00 3.600% 35,606.75 240,606.75 276,213.50
<br />08/01/2015 - - 31,916.75 31,916.75 -
<br />02/O1-/2016 215,000.00 3.650% 31,916.75 246,916.75 278,833.50
<br />08!01/2016 - - 27,993.00 27,993.00 -
<br />02/Ol/2017 220,000.00 3.700% 27,993.00 247,993.00 275,986.00
<br />08/01/2017 - - 23,923.00 23,923.00 -
<br />02/01/2018 230,000.00 3.750% 23,923.00 253,923.00 277,846.00
<br />08/01/2018 - - 19,610.50 19,610.50 -
<br />02/01/2019 240,000.00 3.800% 19,610.50 259,610.50 279,221.00
<br />08/01/2019 - - 15,050.50 15,050.50 -
<br />02/O1/2020 250,000.00 3.850% 15,050.50 265,050.50 280,101.00
<br />08/01/2020 - - 10,238.00 10,238.00 -
<br />02/01/2021 260,000.00 3.880% 10,238.00 270,238.00 280,476.00
<br />08/01/2021 - - 5,194.00 5,194.00 -
<br />02/O1/2022 265,000.00 3.920% 5,194.00 270,194.00 275,388.00
<br />Total $3,045,000.00 - 5936,871.00 $3,981,871.00 -
<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 />$25,055.00
<br />8.228 Years
<br />3.7392576%
<br />_3.8850968%
<br />_ ... .
<br />3.9066732%
<br />3.7302036%
<br />4.0784896%
<br />IRS Form 8038
<br />Net Interest Cost 3.7392576%
<br />Weighted Average Maturity 8228 Years
<br />08 xover of Ser 01 A 8 cur ~ Issue Summary ~ 11/ 112007 ~ 11:51 AM
<br />
|