|
EXHIBIT - 2.00
<br />COMPUTER RUN FOR CITY OF ORONO, MINNESOTA
<br />1985 IMPROVEMENTS - 50% ASSESSED
<br />DEBT SERVICE PLANNING 3/22/85
<br />PRINCIPAL 875,000
<br />INTEREST RATE
<br />9.5000%
<br />DENOMINATION BLK
<br />59000
<br />DATE OF
<br />BONDS
<br />1985
<br />FIRST MATURITY
<br />1987
<br />MAT YEAR
<br />-
<br />MATURITY YEAR
<br />TOT+5%
<br />- DEBT SERVICE PLUS 5%
<br />TAX VAL
<br />-
<br />TAXABLE VALUATION
<br />ASSESSMTS - ASSESSMENTS AVAILABLE
<br />CUM BAL
<br />- CUMULTATIVE BALANCE
<br />PRINCIPAL
<br />-
<br />BOND PRINCIPAL
<br />LEVY
<br />- P+I+S%
<br />MINUS ASSESSMENTS
<br />INTEREST
<br />-
<br />BOND INTEREST
<br />MIL RT
<br />- MILL RATE ON BALANCE
<br />TOTAL
<br />-
<br />TOTAL P AND
<br />I
<br />ASSMT/PRI
<br />- FACTOR.
<br />OR RATIO OF ASSMTS
<br />TO PRI
<br />TOTAL
<br />ASSESSMENTS OF
<br />440,000 WITH
<br />INTEREST
<br />OF 11.00%
<br />MAT
<br />TAX VAL
<br />YEAR (000►S)
<br />PRINCIPAL
<br />INTEREST
<br />TOTAL
<br />TOT}5% ASSESSMTS CUM
<br />BAL
<br />LEVY
<br />1986
<br />102,077
<br />0
<br />83,125
<br />83,125
<br />87,281
<br />0
<br />0
<br />87,281
<br />1987
<br />102,077
<br />35,000
<br />83,125
<br />118,125
<br />124,031
<br />89,A32
<br />0
<br />34,198
<br />1988
<br />102,077
<br />35,000
<br />79,800
<br />114,800
<br />120,540
<br />74,S05
<br />0
<br />46,034
<br />1989
<br />102,077
<br />35,000
<br />76,475
<br />111,475
<br />117,048
<br />71,279
<br />0
<br />45,769
<br />1990
<br />102,077
<br />40,000
<br />73,150
<br />113050
<br />118,807
<br />68,052
<br />0
<br />50,754
<br />1991
<br />102,077
<br />40,000
<br />69,350
<br />109,350
<br />114,317
<br />64,82S
<br />0
<br />49,991
<br />1992
<br />102,177
<br />40,000
<br />65,550
<br />105,550
<br />110,827
<br />61,599
<br />0
<br />49,228
<br />1993
<br />102 077
<br />50,000
<br />61,7SO
<br />111,750
<br />117,337
<br />58,372
<br />0
<br />58►964
<br />1994
<br />102,077
<br />50,000
<br />57,000
<br />107,000
<br />112,350
<br />55,146
<br />0
<br />57,203
<br />1995
<br />102,077
<br />60,000
<br />52,250
<br />112,250
<br />117,862
<br />51,919
<br />0
<br />65,943
<br />1996
<br />102,077
<br />60,000
<br />46,550
<br />106,550
<br />111,877
<br />48,692
<br />0
<br />63,184
<br />1997
<br />102,077
<br />75,000
<br />40,850
<br />115,850
<br />121,642
<br />45,466
<br />0
<br />76,176
<br />1998
<br />102,077
<br />75,000
<br />33,725
<br />108,725
<br />114,161
<br />42,239
<br />0
<br />71,921
<br />1999
<br />102,077
<br />80,000
<br />26,600
<br />106,600
<br />111,930
<br />39,012
<br />0
<br />72,"17
<br />2000
<br />102,077
<br />100,000
<br />19,000
<br />119,000
<br />124,950
<br />35,786
<br />0
<br />89,163
<br />2001
<br />102,077
<br />100,000
<br />91500
<br />109,500
<br />124,950
<br />32,559
<br />0
<br />89,163
<br />TOTALS
<br />875►000
<br />877,800
<br />1,752,800
<br />AVE DEBT SERVICE FROM 1985 TO 2001 = 109,550
<br />AVE DEBT SERVICE FROM 1987 TO 2001 = 111,31i
<br />BOND YEARS 9,239.9999
<br />AVE MATURITY 10.5600
<br />'OSPLASSM' PROGRAM COPYRIGHT BY EHLERS AND ASSOC., INC, 10/1/1984
<br />MIL R'
<br />.83!
<br />. 33'
<br />.49
<br />.44E
<br />. as:
<br />.46%
<br />.4Ei
<br />.57i
<br />.56(
<br />. 64f
<br />.61E
<br />.74E
<br />. 7 0-1
<br />.714
<br />.87c
<br />.873
<br />
|