|
BOND DEBT SERVICE
<br />
<br /> Eugene Water and Electric Board
<br /> Refunding 2000 Water Bonds
<br /> Preliminary Advance Refunding Plan
<br />
<br /> Dated Date 08/02/2005
<br /> Delivery Date 08/02/2005
<br />
<br /> Period Annual
<br /> Ending Principal Coupon Interest Debt Service Debt Service
<br />
<br /> 08/02/2005
<br /> 02/01/2006 292,357.97 292,357.97
<br /> 08/01/2006 293,991.25 293,991.25 586,349.22
<br /> 02/01/2007 293,991.25 293,991.25
<br /> 08/01/2007 293,991.25 293,991.25 587,982.50
<br /> 02/01/2008 293,991.25 293,991.25
<br /> 08/01/2008 293,991.25 293,991.25 587,982.50
<br /> 02/01/2009 293,991.25 293,991.25
<br /> 08/01/2009 293,991.25 293,991.25 587,982.50
<br /> 02/01/2010 293,991.25 293,991.25
<br /> 08/01/2010 293,991.25 293,991.25 587,982.50
<br /> 02/01/2011 293,991.25 293,991.25
<br /> 08/01/2011 395,000 3.480% 293,991.25 688,991.25 982,982.50
<br /> 02/01/2012 287,118.25 287,118.25
<br /> 08/01/2012 410,000 3.590% 287,118.25 697,118.25 984,236.50
<br /> 02/01/2013 279,758.75 279,758.75
<br /> 08/01/2013 420,000 3.680% 279,758.75 699,758.75 979,517.50
<br /> 02/01/2014 272,030.75 272,030.75
<br /> 08/01/2014 440,000 3.760% 272,030.75 712,030.75 984,061.50
<br /> 02/01/2015 263,758.75 263,758.75
<br /> 08/01/2015 455,000 3.850% 263,758.75 718,758.75 982,517.50
<br /> 02/01/2016 255,000.00 255,000.00
<br /> 08/01/2016 475,000 5.000% 255,000.00 730,000.00 985,000.00
<br /> 02/01/2017 243,125.00 243,125.00
<br /> 08/01/2017 500,000 5.000% 243,125.00 743,125.00 986,250.00
<br /> 02/01/2018 230,625.00 230,625.00
<br /> 08/01/2018 520,000 5.000% 230,625.00 750,625.00 981,250.00
<br /> 02/01/2019 217,625.00 217,625.00
<br /> 08/01/2019 545,000 5.000% 217,625.00 762,625.00 980,250.00
<br /> 02/01/2020 204,000.00 204,000.00
<br /> 08/01/2020 575,000 5.000% 204,000.00 779,000.00 983,000.00
<br /> 02/01/2021 189,625.00 189,625.00
<br /> 08/01/2021 605,000 5.000% 189,625.00 794,625.00 984,250.00
<br /> 02/01/2022 174,500.00 174,500.00
<br /> 08/01/2022 635,000 5.000% 174,500.00 809,500.00 984,000.00
<br /> 02/01/2023 158,625.00 158,625.00
<br /> 08/01/2023 665,000 5.000% 158,625.00 823,625.00 982,250.00
<br /> 02/01/2024 142,000.00 142,000.00
<br /> 08/01/2024 695,000 5.000% 142,000.00 837,000.00 979,000.00
<br /> 02/01/2025 124,625.00 124,625.00
<br /> 08/01/2025 730,000 5.000% 124,625.00 854,625.00 979,250.00
<br /> 02/01/2026 106,375.00 106,375.00
<br /> 08/01/2026 770,000 5.000% 106,375.00 876,375.00 982,750.00
<br /> 02/01/2027 87,125.00 87,125.00
<br /> 08/01/2027 810,000 5.000% 87,125.00 897,125.00 984,250.00
<br /> 02/01/2028 66,875.00 66,875.00
<br /> 08/01/2028 850,000 5.000% 66,875.00 916,875.00 983,750.00
<br />
<br />Jun 16, 2005 10:24 am Prepared by Seattle-Northwest Securities - JEBS (EUGENE:WATER-R00WAT,R00WAT) Page 8
<br />
<br />
<br />
|