|
EXHIBIT 2
<br />CITY OF ORONO, MINNESOTA
<br />DEBT SERVICE PLANNING
<br />PRINCIPAL_ 1r200,000
<br />DENOM, �TION BLOCK 25,000
<br />INTEP,E RATE 9.75
<br />10/09/61
<br />DATE OF BONUS
<br />DATE OF FIRST INTEREST
<br />DATE OF FIRST MATURITY
<br />11/ 1/198•?
<br />8/ 1/1985
<br />2/ 1/1987
<br />YEAR PRINCIPAL INTEREST TOTAL. SOx TAX LE•'Y REQUIRED
<br />- -- --
<br />--
<br />_ 70 X __ 7 5 X
<br />198L 0 29,250 29,250
<br />198E• G 117,0^�Ci � 14, 6?5 20, 475 21, 93$
<br />11 - ,Octo 58, 500 81, 900 7
<br />1,8: S01,000 t17rOGC. 167,00 87, 50
<br />1988 50,000 11C-1125 16",12S ,00 116, 900 125, 250
<br />198 SO,UQn 107,25E 157,250 81, 063 113, 488 121, 594
<br />78,625 110,075 117, 938
<br />1990 50,0o0 10f,375 152,375
<br />1991 75,000 9i',5�� 17Er50G 6. 180 106, 663 114, 28.1
<br />120, 750
<br />c 6, 250 129, 3"/',
<br />19,L 75,000 90,1E' 165,161 R2, 594 115, 631
<br />1993 75,000 62, 875 157 875 123, 890
<br />199-1 75,000 r r 78, 938 110, 513 11$, 40h
<br />7S►.1 150r5f,.- 75, 281 105, 393
<br />112, 922
<br />199� 100,OG�� b8,250
<br />1996, ,n ,V0 c 168,250 84, 125 11.7, 775 2
<br />1C., )� 58,500 I55` SOG 79, 250 1 _6, 188
<br />199' 100,000 48,75C- i�'0.75r/ 110, 950 118, 875
<br />19i8 125,000 79• 375 104, 125 111, 563
<br />39,G00 161,00! 82,000 114, 800
<br />199� lcc^S,GGO 26,812 iSl r612 123, 000
<br />75, 906 106, 268 113, 859
<br />c000 1s0,GC,0 1-1 1E.n,e ,
<br />82 313 _ 115 238 123 469
<br />0 1,20G,000 1,167►062 2,'F7,06;
<br />1, 1193 531 1,670, 944 1, 790,298
<br />YEARS TO MATUP.I"
<br />
|