|
EXHIBIT 2.00
<br /> City of Centerville, Minnesota
<br /> $720,000 General Obligation Bonds of 1998
<br /> Proposed New Issue
<br /> DEBT SERVICE SCHEDULE
<br /> Date Principal Coupon Interest Total P +I FISCAL TOTAL
<br /> 7/01/1998
<br /> 2/01/1999 - - 19,385.63 19,385.63 19,385.63
<br /> 8/01/1999 - - 16,616.25 16,616.25
<br /> 2/01/2000 60,000.00 4.200% 16,616.25 76,616.25 93,232.50
<br /> 8/01/2000 - - 15,356.25 15,356.25 -
<br /> 2/01/2001 60,000.00 4.300% 15,356.25 75,356.25 90,712.50
<br /> 8/01/2001 - - 14,066.25 14,066.25 -
<br /> 2/01/2002 65,000.00 4.400% 14,066.25 79,066.25 93,132.50
<br /> 8/01/2002 - - 12,636.25 12,636.25 -
<br /> 2/01/2003 65,000.00 4.450% 12,636.25 77,636.25 90,272.50
<br /> 8/01/2003 - - 11,190.00 11,190.00 -
<br /> 2/01/2004 70,000.00 4.500% 11,190.00 81,190.00 92,380.00
<br /> 8/0112004 - - 9,615.00 9,615.00
<br /> 2/07/2005 75,000.00 4.600% 9,615.00 84,615.00 94,230.00
<br /> 8/0172005 - - 7,890.00 7,890.00 -
<br /> 2/01/2006 75,000.00 4.700% 7,890.00 62,890.00 90,780.00
<br /> 8/01/2006 - - 6,127.50 6,127.50
<br /> 2/01/2007 80,000.00 4.800% 6,127.50 86,127.50 92,255.00
<br /> 8/01/2007 - - 4,207.50 4,207.50
<br /> 2/01/2008 85,000.00 4.900% 4,207.50 89,207.50 93,415.00
<br /> 8/01/2008 - - 2,125.00 2,125.00 -
<br /> 4 2/01/2009 85,000.00 5.000% 2,125.00 87,125.00 89,250.00
<br /> I TOTAL 720,000.00 _ 219,045.63 939,045.63 -
<br /> YIELD STATISTICS
<br /> Bond Year Dollars ................................................. ............................... $4,635.00
<br /> AverageLife .......................................................... ............................... 6.438 Years
<br /> Average Coupon ................................................. ............................... 4.7259036%
<br /> Net Interest Cost ( NIC) ........................................ ............................... 4.9123113%
<br /> True Interest Cost (TIC) ........................................ ............................... 4.9381994%
<br /> Bond Yield for Arbitrage Purposes .................... ............................... 4.7129079%
<br /> All Inclusive Cost ( AIC) ........................................ ............................... 5.3114036%
<br /> IRS FORM 8038
<br /> Net Interest Cost ................................................... ............................... 4.7259
<br /> Weighted Average Maturity .............................. ............................... 6.438 Years
<br /> Ehlers & Associates FILE = CENTERVL -98 $720k go- SINGLE PURPOSE
<br /> Public Finance 5/12/1998 5:30 PM
<br />
|