|
<br />EXHIBIT B - Preliminary Debt Service Schedule
<br />
<br /> City of Centerville, Minnes ota
<br /> $3,715,000.00 GeneralObligation Taxable Improvement Bonds, S eIies 2oo9A
<br /> (Build Ame1ica Bonds)
<br /> (J 5-year tean)
<br /> Debt Service Schedule
<br /> Part I of 2
<br />Date Principal Coupon Interest Total P +1 Fiscal Total
<br />0&<lIa009
<br />o&<)laolO 187,332.50 187,332.50
<br />02,olaOIl 95,666.25 93,666.25 280,998.75
<br />08A> 1a0 II 93,666.25 93,666.25
<br />OUlIaOl2 130,000.00 2.800% 95,666.25 225,666.25 317,332.50
<br />08,ola012 91,846.25 91,846.25
<br />02,ola013 135,000.00 3.300% 91,846.25 226,846.25 318,692.50
<br />08A>la015 89,618.75 89,618.75
<br />0zA>IIW14 260,000.00 3.750% 89,618.75 349,618.75 459,257.50
<br />08A>1/,!014 84,745.75 84,745.75
<br />02,o1/,!015 265,000.00 4.150% 84,745.75 349,743.75 454,487.50
<br />08A>la015 79,245.00 79,245.00
<br />02,ola016 265,000.00 4.500% 79,245.00 344,245.00 423,490.00
<br />08A>1/'!016 73,282.50 73,282.50
<br />02,o1/,!017 270,000.00 4.800% 73,282.50 545,282.50 416,565.00
<br />08A>la017 66,802.50 66,802.50
<br />02,ola018 280,000.00 5.050% 66,802.50 546,802.50 413,605.00
<br />08A>la018 59,752.50 59,732.50
<br />0zA>1/,!019 290,000.00 5.250% 59,752.50 349,732.50 409,465.00
<br />08A>1/'!019 52,120.00 52,120.00
<br />0zA>IIW20 300,000.00 5.400% 52,120.00 352,120.00 404,240.00
<br />08,ola020 44,020.00 44,020.00
<br />0zA>la021 300,000.00 5.550% 44,020.00 344,020.00 388,040.00
<br />08A>la021 35,695.00 35,695.00
<br />0zA>1/'!022 300,000.00 5.700% 55,695.00 335,695.00 371,590.00
<br />08A>1/'!022 27,145.00 27,145.00
<br />0zA>IIW23 300,000.00 5.800% 27,145.00 327,145.00 554,290.00
<br />08A>1/,!025 18,445.00 18,445.00
<br />0zA>1/,!024 510,000.00 5.900% 18,445.00 328,445.00 346,890.00
<br />08A> la024 9,500.00 9,300.00
<br />02,o1/,!025 310,000.00 6.000% 9,300.00 319,300.00 528,600.00
<br />Total $3,715,000.00 $1,932,323.75 $5,647,323.75
<br />
<br />PageS
<br />
<br />NORTHLAND~SECU RITlES
<br />
<br />L
<br />
<br />36
<br />
|