Laserfiche WebLink
City of G.em :Lake•, Minnesota <br />$775,000 Generai Obligati6n Refunding Bonds, Series 2015A <br />Qkos�,gver Refunding of G.O. CIP Bds 07A <br />Assumes Current. Market BO "Not Rated" Rates Gross Funded) <br />Debt Service Comparison <br />Existing <br />Net'New <br />Date <br />Total Ptl PCF <br />D!S <br />D!S <br />Old Net ()is <br />Savings <br />,r ; 7ri <br />�t .x: {7 f,h7r! i <br />1i7.i.•i.; {3!: <br />:S•c = f 3 ?ti <br />:17.%!5 <br />I t ;.:I.'I: <br />�__ �'.,t' ] <br />� +! - <br />7;;,r,i;_ .-!+ <br />;{ I.1_'f'•�, <br />- R?` Sri <br />02i:"�I: it �_II <br />•l� i!I:l i. - <br />ti .l:lf:[I <br />8t1 l''_11:,: <br />72 <br />72 <br />re;l.{;! ii'• <br />77.79ii ot, <br />' l f} 00 <br />Il�;lll:?f>> <br />7[: j.i�1 •.,: <br />_ <br />7fl I,filJ <br />Y ,li <br />ti??I <br />75,'.-.. .. <br />.�7011ir <br />7`.1 i,r' !li; <br />fJ_'i:l,!l':' <br />- 0! _. <ti�%. <br />.: I, ,•..iFil <br />r;fl <br />S'!Oi•S i, I? f75i;G•s4.76 ti: ,(h i,()l} 5J311, 4d6.0S S'!y8:750.01) SGS.3!13.9Z <br />PV Analysis Summary (Net to Net <br />NI:t.Pu C'it'tllflow S:t v inp w _ +`:s [ Bond 1'icid! <br />Ckutt6iptiq w Rdtinding rinsoum <br />Net It v-sent Vuluc Flene}is <br />tC' PV!lrnCli{: x•'.`; ::; Itr.lurldem !'rfp,;lpal <br />''iCl Py tirnclk � �?'.�)Ia) RrJ'•.r!a4ttt� 1'nnulss! <br />RefUndj6g•96nd Information <br />66..''N.73 <br />.6001-04.13 <br />S6{1,�93'{16 <br />$ Y73°5 <br />7.793% <br />Kcrundire Datc,l. D.wc. 6Al U2 15 <br />•Refumling Oclm,cry Dim: nJt311013 <br />F EHLERS <br />