|
EXHIBIT - 1.00
<br />COMPUTER RUN FOR CITY OF ORONO
<br />1985 IMPROVEMENTS - 75% ASSESSED
<br />DEB; SERVICE PLANNING 3/20/85
<br />PRINCIPAL 900,000
<br />INTEREST RATE
<br />9.5000%
<br />DENOMINATION BLh
<br />5,000
<br />DATE OF
<br />BONDS
<br />198S
<br />FIRST MATURITY
<br />1987
<br />MAT YEAR
<br />-
<br />MATURITY YEAR
<br />TOT+S%
<br />- DEBT SERVICE PLUS 5%
<br />TAX VAL
<br />-
<br />TAXABLE VALUATION
<br />ASSESSMTS
<br />- ASSESSMENTS AVAILABLE
<br />CUM BAL
<br />- CUMULTATIVE BALANCE
<br />PRINCIPAL
<br />-
<br />BOND PRINCIPAL
<br />LEVY
<br />- P+1+5%
<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 />ASSM:/P&I
<br />- FACTOR
<br />OR RATIO OF ASSMTS
<br />TO PRI
<br />TOTAL
<br />ASSESSMENTS OF
<br />675,000 WITH INTEREST
<br />OF 11.00%
<br />MAT
<br />TAX VAL
<br />YEAR (OOO,S)
<br />PRINCIPAL
<br />INTEREST
<br />TOTAL
<br />TOT}5% ASSESSMTS CUM
<br />BAL
<br />LEVY
<br />1986
<br />102,077
<br />0
<br />85,500
<br />85,500
<br />89,775
<br />0
<br />0
<br />89,775
<br />1987
<br />102.077
<br />50,000
<br />85,500
<br />135,500
<br />142►27S
<br />137,812
<br />0
<br />4,462
<br />19118
<br />102,077
<br />50,000
<br />80,750
<br />130,750
<br />137,287
<br />114,300
<br />0
<br />22,987
<br />1989
<br />102,077
<br />50,000
<br />76,000
<br />126,000
<br />132,300
<br />109,350
<br />0
<br />22,950
<br />1990
<br />102,077
<br />50,000
<br />71,2SO
<br />121,250
<br />127,312
<br />104,400
<br />0
<br />22,912
<br />1991
<br />102 077
<br />50,000
<br />66,500
<br />116,500
<br />122,32S
<br />99,450
<br />0
<br />22,875
<br />1992
<br />102.,077
<br />501000
<br />61,750
<br />11.1,750
<br />117,337
<br />94,500
<br />0
<br />22,637
<br />1993
<br />102,077
<br />601000
<br />57,000
<br />117,000
<br />122,850
<br />89,550
<br />0
<br />33,300
<br />1994
<br />102,077
<br />60,00'J
<br />51,300
<br />111,300
<br />116,865
<br />94,600
<br />0
<br />32►265
<br />1995
<br />102,077
<br />60,000
<br />4S,600
<br />105,60�
<br />110,880
<br />79,6SO
<br />0
<br />31,230
<br />1996
<br />102,077
<br />60,000
<br />39,900
<br />99,900
<br />104,895
<br />74,700
<br />0
<br />301195
<br />1997
<br />102,077
<br />60,000
<br />34,200
<br />94,200
<br />98,910
<br />65,750
<br />0
<br />29,160
<br />1998
<br />102,077
<br />75,000
<br />28,500
<br />103,500
<br />108,675
<br />64,800
<br />0
<br />43,87S
<br />1999
<br />102,077
<br />75,000
<br />21,375
<br />96,375
<br />101,193
<br />591850
<br />0
<br />41,343
<br />2000
<br />102,077
<br />75,000
<br />14,250
<br />99,250
<br />93,712
<br />54,900
<br />0
<br />38,81E
<br />2001
<br />102,077
<br />7S,000
<br />7,125
<br />82,12S
<br />93,712
<br />49,950
<br />0
<br />38,812
<br />TOTALS
<br />900,000
<br />82t„ 500
<br />1,726,500
<br />AVE DEBT SERVICE FROM 198!, TO 2C01 = 107,906
<br />AVE DEBT SERVICE FROM 1987 TO P001 _ 109,400
<br />BOND YEARS 8,699.9999
<br />AVE MATURITY 9.6666
<br />'DSPLASSM' PROGRAM COPYRIGHT BY EHLERS AND ASSOC., INC, 10/1/1984
<br />MIL R1
<br />.87c
<br />.04-�
<br />.22!
<br />.22f
<br />^t
<br />.cc
<br />.224
<br />. 22;
<br />.3cE
<br />.31E
<br />.30E
<br />.29E
<br />.26S
<br />. 42S
<br />.405
<br />.3FC
<br />.360
<br />
|