|
v
<br /> City of Mounds View, Minnesota
<br /> $3,175,000 Gross Revenue Golf Course Bonds
<br /> Repayment of City Loan
<br /> 110 Page 3
<br /> 40% Surplus
<br /> Year of Year of Interest Applied Remaining
<br /> Revenue Mat. Principal 6.50% Total To Balance Balance
<br /> (1) (2) (19) (20) (21) (22) (23)
<br /> 1994 1995 0 0 0 0
<br /> 1995 1996 0 0 0 0 163,169
<br /> 1996 1997 0 10,606 10,606 0 227,043
<br /> •4.: 0 14 758 14,758 6,781 235,020
<br /> 1998 1999 7,694 15,276 22,970 22,970 , •
<br /> 1999 2000 4,567 14,776 19,343 19,343 222,759
<br /> 2000 2001 9,777 14,479 24,256 24,256 212,982
<br /> 2001 2002 14,293 13,844 28,137 28,137 198,689
<br /> 2002 2003 18,030 12,915 30,945 30,945 180,659
<br /> 2003 2004 29,115 11,743 40,858 40,858 151,544
<br /> 2004 2005 40,450 9,850 50,300 50,300 111,094
<br /> 2005 2006 48,877 7,221 56,098 56,098 62,217
<br /> 2006 2007 52,932 4,044 56,976 56,976 9,285
<br /> 2007 2008 9,285 604 9,889 9,889 0
<br /> 2008 2009 0 0 0 0 0
<br /> • 2009 2010 0 0 0 0 0
<br /> 2010 2011 0 0 0 0 0
<br /> 2011 2012 0 0 0 0 0
<br /> 2012 2013 0 0 0 0 0
<br /> 2013 2014 0 0 0 0 0
<br /> 2014 2015 0 0 0 0 0
<br /> 235,020
<br /> •
<br /> Prepared 04-Oct-93 by SPRINGSTED Incorporated File M1083.J1 m\mvgolf
<br />
|