Laserfiche WebLink
City of .Gem Lake, Minnesota <br />.$780,000 G.O. Refunding Bonds, Dated: April 1, 2015. <br />Proposed Crossover Refunding ofG.O.. Capital Improvement Bonds, Series 2007A, <br />Assuming Current G.O. BQ "Not Rated" Market Rates. <br />Debt Service Comparison <br />Existing <br />Net New <br />Date Total P+I PCF <br />D1S <br />D1S <br />Old Net DIS <br />Savings <br />i:Nnln i2.2t;75n i74^;287.50; <br />777v i0(t <br />ar,.^g0(1 ,;; <br />a7c155+.1c: <br />ISS•at <br />il:!.' 1 '_'tj! 7.! 71 fill <br />i• .;'1=, (10 <br />t! 4t; .;r, <br />' <br />A.71U11i. <br />;; ,1: <br />S2.=j5.00 <br />l.78Q.W, <br />77.762,50 <br />S0.072-50 <br />« 31p•tst) <br />71h,fj00 <br />77,7911.QQ <br />th:o!r 022 ?i ; r,;i.clil <br />75.8bU nr1 <br />wa a -2.50 <br />4.592 3n <br />(t?IU I;2023 74.r.0 j 01. <br />74.690 iJo <br />77.902.50 <br />0101;202.1 71,;91�.CtU <br />r <br />73,iyJ.[7() <br />SC 02:5❑ <br />4;'l(}2.iU <br />+y2 ii? <br />71.992 ;D <br />77.405:00 <br />i,472.40 <br />75..$30!1U <br />7i•jji),00 <br />79•6(ji.(Xi <br />4,075.ikt <br />73.) f111 <br />70,32 i El(I <br />2,719-G6 <br />92 0; '2U2F 71,4!a5 i)t) <br />71, 1<li 00 <br />7ti,i7i f�C1 <br />(1.380,w) <br />Iotal S906.677,50 (742,2r,50i <br />5777.055,00 <br />S941,306.60 <br />S999.71I1.i16 <br />$>7,J43.40 <br />PV Analysis Summary (Net -to Net) <br />Gees, rV bebi 5m ire <br />fat i'1 t:, :htlnn 1:e tnws ,u; 2 t iu" {f3ntxf Yteldl <br />49,683.ir� <br />CWui,lgrnty. r [ZoutWulg.i\eww}i ..... .. <br />I-RAO F <br />Net Prescri V:t!tiC 13eixfil <br />449,94336 <br />\ia PV.1)c11!1lr 1 Sst1;615.Qj rV Rdundej Debt 5crme <br />Net [IV Besletlii S73 .6W--Kerunded 1'latGtpal.. <br />6 096% <br />NC[ IT B,,Jiclit; �1x11.0(1E).RcrtrrMu,g i'i,.�t �trYl <br />6Q8°•� <br />ti ;�Il A <br />Refundin Bohd Infor*m6 lon <br />e sen:dingDazedDute <br />Rcpmdrl� I01 Diu: <br />4:11i2,.:1 <br />a U1 ]+;1 `. <br />Pmaosed XR 20C-AGO CtN G: E PURPOSE 1 12y2015 1 ]:Dbpm •• <br />a.,- <br />E H L E R S ,. <br />