|
City of Gem Lake, Minnesota
<br />$850,000 General Obligation Capital Improvement Plan Bonds, Series 2007 ~
<br />Prior Or9girtai Debt Service
<br />Dato Principal
<br />Coupon
<br />Interest
<br />Total P+I
<br />Fiscal Total
<br />08 ()1; 207 3
<br />i (: 1)'7 ]f)
<br />16 027 10
<br />-
<br />02.'o 1 2016 15 000 00
<br />4.U00%
<br />i 0,02Till
<br />nR.01f2ol{, -
<br />15,727 iU
<br />I ,77 4
<br />02.(}1 ^rs!' Awu 0(i
<br />4.100%
<br />: i,727. u
<br />».727 it)
<br />S I.,d53.tN1
<br />0$10t:20i7
<br />;4.70i2 f?
<br />14 702 50
<br />UZlUIr2f.J!; Si),l1UQ,ou
<br />4.i00%
<br />5.1.7f:I^_. •(i
<br />64.702.30
<br />79:40i,00
<br />gR•l11 0l3
<br />1 1.077 `fi
<br />13677 31)
<br />5.000 OU
<br />d 1 (rr,.
<br />1 , 677 :(}
<br />16.n77 50
<br />32.355:00
<br />u?;p; 20?s 5 -C}00 Q11
<br />2.5 6 25
<br />It.a."r1n
<br />(12•U1`2C 1 )( O.UV
<br />42.Wv
<br />1,395
<br />(•ti S4 f,tt
<br />7 .7!*(M:
<br />Y1,432 jIl
<br />._ `
<br />'77.902 10
<br />+0WO1;202;
<br />764(•,';
<br />7,r,4b2S
<br />OVO1r2024 j i)11l (fiJ
<br />1,3SO" .
<br />7,i,ab.=,`
<br />7?,b1r, ?
<br />r
<br />ORIO :2112q
<br />6,22''r0
<br />0.232 irY
<br />(12201'202 ; r»,titiu u(f
<br />+t,a(1it^.•;
<br />,:•.zr_ ;,)
<br />7 1,2;? 5f,
<br />PAIN
<br />(1'rn1.202h 70.00000
<br />4 -0l,,i}So
<br />.1.b- KI
<br />7.1.802.30
<br />16p3,00
<br />!l3;i1 t `�i1'r,
<br />7iu100.00
<br />.1 ;fl'1'+:,
<br />; ; r,' ;I,
<br />73.262 J(!
<br />7 iU
<br />76_687 50
<br />79.375.01)
<br />lbta! 5745,000.00
<br />5253.750.00
<br />S91M750.00
<br />Yield Statistics
<br />fidse d,,it lul Avu. Life AVil CU1111 m colciflalluiTi
<br />4?S)Ir2vl?
<br />Areragr I eIC
<br />Av crags• Coup"'}
<br />Sh•in'Y71^ ,
<br />11'c,clrcd :lvcragc \11:urit} ll'af Rs,r;i
<br />7 r,;2 'iC:u.
<br />Refunding Bond Information
<br />Re iaeli,tC haled OATV
<br />Rct,.Inda,g, Uchirr� !)der
<br />:'{!I.2i11
<br />L@9'A GO C•%' fauns ; SINGiE t'-:,kPp�$ t �tZ�112U15 j 3;06 YM
<br />EHLERS
<br />
|