|
01/13/96 09:a5 F.k-X 612 220 0002 SPRINGSTED INC. ?1000.001
<br /> 4 City of Safnt Anthony, Minnesota
<br /> City Hall Community Center Complex •
<br /> east Allocatlon Schedule
<br /> Year of _. City
<br /> Maturity Op/Maln ' DIS Total Exp. Contribution
<br /> (1) (2) (3) (4) (5)
<br /> 1996 $0 $128,882 $18882 $240-000
<br /> 240,000
<br /> 1997 34,764 187,83+4 2b2,598
<br /> 1998 35,807 . 187,858 X03,465 240,000
<br /> 1999 36,881 _ 167,211 204,092 240,000
<br /> 2000 37,987 166,833 204,520 240,000
<br /> 200139,127 :-165,616 204,743 240,000
<br /> 2002 40,301 187,839 708,140 240,000
<br /> 2003 41, '166,333 207,843
<br /> 510 240,000
<br /> 2004 42,755 187,899 210,655 240,000
<br /> 2005 44,038 169,046 213,084 240,000
<br /> 2006 45,359 166,426 211,785 240,000
<br /> 2007 46,720 166,353 213,573 240,000
<br /> 2008 48,121 170,156 218,278 240,000
<br /> 2009 49,665 169,490 219,055 240,000 •
<br /> 2010 51,052 168,336 219,388 240,000
<br /> 2011 52,584 0 52,584 0
<br /> 2012 54,161 0 54,161 0
<br /> 2013 55,788 . 0 55,786 0
<br /> 2014 = 57,659 0 57,459 0
<br /> 2015 - 59,183 0 59,183 0
<br /> 2016 X89 Q 8Q95;3 Q
<br /> Totals: =4AZQ ;-2,A7-6-,11.2 � 0 X3,600.000
<br /> pall from G'eneMl F"Uhd Trarl9f6rs
<br /> ityl9tQa Iotsl.Et °rticut Fit 8qe
<br /> City '10;388
<br /> 4,62h 48. 03°�p 1 ,327
<br /> 3, �$ 1 ,$21ISD ,. .2�0 � 4
<br /> Gymnasium 6,256Q. .71 5,32
<br /> Public Areas 10,302 �.
<br /> QQ6_ 1;4�2 X1,47
<br /> Prepared on: 18-Jan-96
<br /> SPRINGSTED Incorporated
<br /> SW96B.04
<br />
|