|
10/17/95 13:01 FAX 612 223 3002 SPRINGSTED INC. 2001/003
<br /> City of Saint Anthony, Minnesota Final
<br /> City Hall Community Center Complex Schedule 2
<br /> Tax Increment General Obligation Bonds
<br /> Debt Service Allocution Schedule
<br /> Net
<br /> Year of Year of Debt City School Gymnasium
<br /> Levy Maturity Service 49.329% 31.619% 19.052% Total
<br /> (1) (2) (3) (4) (5) (6) (7)
<br /> 1995 1996 $195,611 $96,492 $61,851 $37,268 $195,611
<br /> 1996 1997 256,083 126,322 80,972 48,789 256,083
<br /> 1997 1998 255,615 126,092 80,824 48,700 255,615
<br /> 1998 1999 254,805 125,692 80,568 48,545 254,805
<br /> 1999 2000 253,643 125,119 80,200 48,324 253,643
<br /> 2000 2001 252,118 124,366 79,718 48,033 252,118
<br /> 2001 2002 255,220 125,897 80,699 48,624 255,220
<br /> 2002 2003 252,713 124,660 79,906 48,147 252,713
<br /> 2003 2004 254,808 125,693 80,568 48,546 254,808
<br /> 2004 2005 256,258 126,409 81,027 48,822 256,258
<br /> 2005 2006 252,043 124,329 79,694 48,019 252,043
<br /> 2006 2007 252,390 124,501 79,804 48,085 252,390
<br /> 2007 2008 256,935 126,743 81,241 48,951 256,935
<br /> 2008 2009 255,385 125,978 80,751 48,656 255,385
<br /> 2009 2010 253,080 124,841 80,022 48,217 253,080
<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 /> 2015 2016 . 0 0 0 0 0
<br /> TOTALS: $3,756,704 $1,853,133 $1,187,844 $715,726 X3,756,704
<br /> Maximum
<br /> Annual D.S. $126,743 $81,241, $481951 $256,935
<br /> Prepared on: 17-Oct-95
<br /> StangWwk4 SRRINGSTED Incorporated
<br />
|