|
O1/14i96 09: 44 FST 612 223 3002 SPRINGSTED INC. X002.00;
<br /> - Gity of Saint Anthony,
<br /> Minnesota 413
<br /> City Hail 6ommunity Center Complex
<br /> • Cost Allocation Schedule
<br /> Year of School DiStrIct -
<br /> /Main DIS Total Exp. Contribution
<br /> maturity( 2) (3) (4) (�)
<br /> 1996 $0 $64,422 $64,422 $0
<br /> 1997 28,456 83,893 112,349 100,000
<br /> 1998 29,310 83,805 113,114 100,000
<br /> 1999 30,188 83581 113,770 100,000
<br /> 200031,096 83,242 114,337 100,000
<br /> 2001 .32,027 -.- 42,784 114,812 100,000
<br /> 2p02 32,988 83,896 116,884 100,000
<br /> 2003 33,978 83,142 117,120 100,000
<br /> 2004 34,997 83,926- 118,923 100,000
<br /> 2005 36,047 84,499 120,546 100,000
<br /> 2006 37,129 83,189 120,318 100,000
<br /> 2007 38,242 83,402 121,645 100,000
<br /> 2008 39,390 85,054 124,443 100,000
<br /> • 2009 40,671 84,720 125,292 100,000
<br /> 2010 41,789 84,144 125,932 100,000
<br /> 2011 43,0442 0 43,042 100,000
<br /> 2012 44,333 0 44,333 100,000
<br /> 2013 46,663 0 45,663 100,000
<br /> 2014 47,033 0 47,033 100,000
<br /> 2015 48,444 0 48,444 1Od,000
<br /> 2016 4..98 Q 4%89L 1Q9,O.QQ
<br /> Totals: $764.623. SIZU,619 $?,�21• -MO.,.00,Q
<br /> Occupied O&M
<br /> E1i14I&O, IAL66A 1d QsWpied Ss1-def
<br /> 9;327 22,805
<br /> Gly
<br /> 13D
<br /> G mnaswm6 2.071
<br /> v., 3.10
<br /> Pubilc Areas ' 2
<br /> X72 10% 41,4 124L47-�
<br /> Prepared: 18-Jan-96
<br /> SPRINGSTED Incorporated
<br /> Wn968mM
<br />
|