|
EXHIBIT - 2.00
<br />COMPUTER RUN FOR CITY OF ORONO
<br />1965 IMPROVEMENTS - 66-2/3% ASSESSED
<br />DEBT SERVICE PLANNING 3/28!85
<br />PRINCIPAL 900,000
<br />INTEREST RATE
<br />9.5000%
<br />DENOMINATION BLK
<br />DATE OF BONDS
<br />198S
<br />FIRST MATURITY
<br />1987
<br />MAT YEAR -
<br />MATURITY YEAR
<br />TOT}S'
<br />- DEBT SERVICE PLUS 5%
<br />TAX VAL -
<br />TAXABLE VALUATION
<br />ASSESSMIS
<br />- ASSESSMENTS AVAILABLE
<br />CIIM BAL
<br />- CUMULTATIVE BALANCE
<br />PRINCIPAL -
<br />BOND PRINCIPAL
<br />LEVY
<br />- FM SY.
<br />MINIS ASSESSMENTS
<br />INTEREST -
<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 ASSMIS
<br />TO F°.I
<br />T01AL ASSESSMENTS OF
<br />600,000 WITH INTERESI
<br />OF 11.00%
<br />MAT
<br />TAX VAL
<br />YEAR
<br />t000,S)
<br />PRINCIPAL
<br />INTEREST
<br />TOTAL
<br />TOTS% ASSESSMTS CUM
<br />BAL
<br />LEVY
<br />1986
<br />102,077
<br />0
<br />851500
<br />85,500
<br />89,775
<br />0
<br />0
<br />89,77S
<br />1987
<br />102,077
<br />50,000
<br />85►500
<br />135,500
<br />142,27S
<br />122,500
<br />0
<br />19,775
<br />1988
<br />102,077
<br />SO,( )0
<br />80,7SO
<br />130,750
<br />137,287
<br />101,600
<br />0
<br />35,687
<br />1989
<br />102,077
<br />50,000
<br />76,000
<br />126,000
<br />132,300
<br />97,200
<br />0
<br />35,100
<br />1990
<br />102,077
<br />50,000
<br />7J,►250
<br />121,250
<br />12.7,312
<br />921800
<br />0
<br />34,512
<br />1991
<br />102,077
<br />50,000
<br />66,500
<br />116,S00
<br />122,325
<br />68,400
<br />0
<br />33,925
<br />1992
<br />10F,077
<br />50,000
<br />61,750
<br />111,750
<br />117,337
<br />64,000
<br />0
<br />33,337
<br />1993
<br />102,01-7
<br />60►000
<br />57,000
<br />117,000
<br />122,850
<br />79,600
<br />0
<br />43,2SO
<br />1994
<br />102,077
<br />60,000
<br />S11300
<br />111,300
<br />116,865
<br />75,200
<br />0
<br />41,665
<br />199S
<br />102,077
<br />60,000
<br />45,600
<br />10S,600
<br />110,660
<br />70,800
<br />40,080
<br />1996
<br />102,077
<br />60,000
<br />39,900
<br />1'91900
<br />10^,895
<br />66,400
<br />0
<br />38,495
<br />1997
<br />102,077
<br />60,000
<br />34,200
<br />94,200
<br />98,910
<br />62,000
<br />0
<br />36,910
<br />1998
<br />102,077
<br />7S,000
<br />28,500
<br />103,SOO
<br />108,675
<br />57,600
<br />0
<br />S1,075
<br />1999
<br />102,077
<br />75,000
<br />21,375
<br />96,37S
<br />101,193
<br />53,200
<br />0
<br />47,993
<br />2000
<br />102,077
<br />75,000
<br />141250
<br />89,250
<br />93,712
<br />48,800
<br />0
<br />44,912
<br />2001
<br />102,077
<br />75,000
<br />7,125
<br />82,125
<br />93,712
<br />44,400
<br />0
<br />44,912
<br />TOTALS
<br />900,000
<br />826,500
<br />1,726,500
<br />AVE DEBT SERVICE FROM 1981) TO 2001 = 107,906
<br />AVE DEBT SERVICE FROM 1987 TO 2001 = 109,400
<br />BOND YEARS 8,699.9999
<br />AVE MATUPITY 9.6666
<br />'DSPLASSM` PROGRAM COPYRIGHT BY EHLERS AND ASSOC., INC, 10/1/1984
<br />MIL R1
<br />.R75
<br />. 33C
<br />.332
<br />.32E
<br />.423
<br />.40E
<br />.39F
<br />.377
<br />.361
<br />.50C
<br />.470
<br />.439
<br />.439
<br />
|