Laserfiche WebLink
City of Gem Lake, <br />Minnesota <br />$775.,000 General Obligation Refunding Bonds, ;Serie.s.2415A <br />Crossover Refunding of G.G. <br />C!P Bds 07A <br />Assumes Current Market BQ Not Rated`` Rates {Gross Funded} <br />Debt Service Schedule <br />Date Principal <br />Cou oo <br />Interest <br />Total Ptl <br />Fiscal Twill <br />66i(.)1;20 1.5 <br />61)1340 Uyj <br />65,000.00 <br />L4504j, <br />1, 1 -1 -,: <br />7?•!?i:?S <br />7y4.142.50 <br />11201020 ¢{!•tHhj.0(} <br />1'MNi°5, <br />:[iEi [ii! <br />#tih i!!i <br />U_'?n i;2621 b(!.l no rl!i <br />!2'11U2022 6i.•-'.u14 UI, <br />I u(Hi b <br />!.011261; 6,1.(�ti!7:i!!i <br />7• i � i:t <br />-.• ii, <br />- <br />75.1S 00 <br />:;.'tll;?i23 <br />t .. <br />i,1:2()24 QS,U('!i.iti} <br />Z i{;1}45 <br />... <br />;7 <br />73.7050 <br />08,01%2024 <br />, <br />02101i2ii25 83:i!(•�(}.D{} <br />3,430:4 <br />4 <br />7«_i 62:54 <br />t) �' If i 1: 21! 7 ] <br />d 02:6112026 74i,t.4u:l 00 <br />7U,U(Bi (k1 <br />700 <br />0_r111:2,1i'8 71..(!0f> ()fi <br />S<tl9b' <br />.. <br />; t il95A!. <br />TWO S?'�-'OUE AJO <br />- <br />S.130,334.17 <br />`)LP 3 i, 17 <br />Yiold Statistics <br />r3arnE Year [?c>Ilar.-c <br />1.07 <br />r1Ytr,,L't {'nuj::., <br />'• I.J l cs!S <br />n'ct [')[GIGS! Cil:d I.:S(.'r <br />7 Jai _ii?dr!=.'•i, <br />All Inclum, c (:r>.t lAK-*) <br />cb <br />.IRS Form 8038 <br />NC, Inicrest i ,( <br />c•MJtG.:its <br />I -i•. O: <br />..?.9.11.e•.tr, <br />Ser;es Mi$AGp Re! Bonds ! SINGLE PURfrb3, ! 41.2:2415 (12.34 Pm <br />EHLERS <br />